← New analysisCompare properties →
ACTIVEsingle familyvia mls

18 Settlers Cove

Kimberling City, MO, 65686

5 bd7 ba3,159 sqftBuilt 2023

List price

$1,050,000

18 Settlers Cove
Financial analysis

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

Monthly cash flow

-$3,083

Cap rate

2.9%

Cash-on-cash

-17.6%

DSCR

0.45

Est. annual revenue$67,251
Stays / year67
Property tax($857)
Insurance($5,250)
Utilities($3,000)
HOA($5,244)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$30,065
Down payment$210,000
Loan amount$840,000
Monthly payment (P&I)$5,588.54
Annual debt service($67,062)
Annual cash flow-$36,998
Break-even occupancy100.8%

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
PRIVATE INDOOR POOL WITH TABLE ROCK VIEW! This immaculately furnished and decorated 5BR/7BA home features panoramic views of the Ozark Mountains and Table Rock Lake! Enjoy a glass of wine on the deck or patio or relax in the gorgeous indoor pool! This home has so much to offer! Granite countertops throughout, large sitting areas to accommodate multiple guests, just a few steps to all that Wilderness Mountain has to offer! The Lazy River is something you and your guests are sure to enjoy! Perfect for nightly rentals, this masterfully built home is only minutes away from Silver Dollar City and all that Branson has to offer. Vacation adventures are close by, and visitors will love returning to this calm, relaxing vista high above the lake for a peaceful stay. Located just a few feet from the primary amenity core, featuring an indoor pool, outdoor pool and a lazy river. Call today to set up your private showing!

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.