← New analysisCompare properties →
ACTIVEcondovia mls

147 Frontier Way Kimberling City Way, Unit 24

Kimberling City, MO, 65686

10 bd9 ba5,004 sqftBuilt 2023

List price

$1,095,000

Table Rock Lake View!
Financial analysis

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

Monthly cash flow

-$814

Cap rate

5.5%

Cash-on-cash

-4.5%

DSCR

0.86

Est. annual revenue$112,420
Stays / year67
Property tax($9,653)
Insurance($5,475)
Utilities($3,000)
HOA($0)
Management($22,484)
Maintenance reserve($5,621)
Cleaning($6,023)
Net operating income$60,164
Down payment$219,000
Loan amount$876,000
Monthly payment (P&I)$5,828.05
Annual debt service($69,937)
Annual cash flow-$9,772
Break-even occupancy61.9%

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
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!

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.