← New analysisCompare properties →
ACTIVEcondovia mls

147 Frontier Way, Unit 24

Kimberling City, MO, 65686

10 bd9 ba5,004 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60325751

List price

$995,000

9% price cut$1,095,000

$199/sqft

Listing description
Lake Views! Adventure! An unforgettable guest experience! A very successful STR with solid income history! Thoughtfully designed with an immersive jungle theme, Born To Be Wild is a one-of-a-kind 10-bedroom, 9-bath luxury lodge that delivers the perfect combination of fun, comfort, and breathtaking scenery. Spanning 5,000 square feet across three levels, this high-performing nightly rental comfortably accommodates up to 30 guests and showcases spectacular double-deck views of Table Rock Lake, the Kimberling City Bridge, and stunning TRL sunsets. Plus AMAZING amenities at Wilderness Mountain! The open-concept great room, gourmet kitchen with seating for 30, expansive gathering spaces, game room, private hot tub, fire pit, arcade games, shuffleboard, and multiple outdoor entertainment areas create an experience guests rave about and remember. Located just minutes from Port of Kimberling Marina, Branson, and Silver Dollar City, visitors also enjoy access to premier resort amenities including indoor and outdoor pools, lazy rivers, pickleball and basketball courts, playgrounds, and a treehouse play area. The home comes turn-key and fully equipped for large groups. Every detail has been carefully curated to maximize guest enjoyment and repeat bookings. What truly sets this property apart is the thoughtfully executed theme that transforms a stay into an adventure, creating a memorable destination that stands out in a crowded rental market. Opportunities to own a luxury lake-view lodge with this level of character, capacity, and guest appeal are rare--schedule your showing today before it's gone!
Financial analysis

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

Monthly cash flow

$1,196

Cap rate

7.8%

Cash-on-cash

7.2%

DSCR

1.23

Est. annual revenue$152,599
Stays / year58
Property tax($9,653)
Insurance($4,975)
Utilities($2,400)
Electricity($120)
Waterin HOA dues
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($8,160)
Management($30,520)
Maintenance reserve($7,630)
Cleaning($5,256)
Lodging / tourism tax($6,104)
Total operating expenses($74,698)
Net operating income$77,901
Down payment$199,000
Loan amount$796,000
Monthly payment (P&I)$5,295.81
Annual debt service($63,550)
Annual cash flow$14,352
Break-even occupancy41.3%

Numbers don't work?

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

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

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

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information