ACTIVEsingle familyvia mls

2 N Wilderness Trail

Kimberling City, MO, 65686

5 bd5 ba4,005 sqftBuilt 2021

List price

$1,175,000

Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$3,897

Cap rate

2.4%

Cash-on-cash

-19.9%

DSCR

0.38

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($7,263)

Insurance($5,875)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$28,278

Down payment$235,000

Loan amount$940,000

Monthly payment (P&I)$6,253.84

Annual debt service($75,046)

Annual cash flow-$46,768

Break-even occupancy112.9%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

OPEN HOUSE on Saturday, May 30th from 11 am-1 pm. Hope to see you there!Wake up to panoramic lake views, spend your afternoons on the water, and end your evenings soaking in the hot tub beside a glowing outdoor fireplace--this like-new custom-built home isn't just a place to live, it's a lifestyle.Offered fully furnished (with only a few exclusions), this 5-bedroom retreat is designed for effortless living and unforgettable gatherings. With 2 bedrooms on the main level (both bedrooms have ensuites) and 3 in the walkout basement, there's room for everyone. The open-concept layout steals the show, featuring a sleek, modern kitchen with an oversized island that flows seamlessly into the main living space--perfect for hosting, relaxing, and everything in between. A spacious main-level laundry room keeps life running smoothly, while the rare 3-car drive-through garage delivers the kind of functionality you didn't know you needed--but won't want to live without.And the features? Next level. Enjoy multiple outdoor living spaces made for entertaining, a massive 177-inch projection wall with Vava projector for movie nights, automated shades on double sliding glass doors, and a Vacu-Flo central vacuum system. The home's striking Shou Sugi Ban siding from Nakamoto Forestry adds a bold, custom touch, while the metal roof with paid-off solar panels and whole-home water filtration system bring efficiency and peace of mind. Every detail has been thoughtfully designed to elevate your lake living experience.Want to take it even further? Optional extras include a 10x24 boat slip with lift ($75,000), a 2020 Bennington Tritoon (21.4 ft) powered by a 150 HP Yamaha motor with fish finder, power Bimini, and trolling motor ($40,000), and a 2025 CFMOTO UForce 800 XL with winch ($13,000).This is more than a home--it's your all-in-one lake escape, ready from day one.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.