ACTIVEsingle familyvia mls

18 Settlers Cove

Kimberling City, MO, 65686

5 bd7 ba3,159 sqftBuilt 2023

Listing courtesy of PB Realty · (417) 544-0528 · MLS# SOM60274874

List price

$1,050,000

$332/sqft

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!

Financial analysis

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

Monthly cash flow

-$739

Cap rate

5.5%

Cash-on-cash

-4.2%

DSCR

0.87

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$123,166

Stays / year58

Property tax($10,500)

Insurance($5,250)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($5,244)

Management($24,633)

Maintenance reserve($6,158)

Cleaning($5,256)

Lodging / tourism tax($4,927)

Total operating expenses($64,968)

Net operating income$58,198

Down payment$210,000

Loan amount$840,000

Monthly payment (P&I)$5,588.54

Annual debt service($67,062)

Annual cash flow-$8,865

Break-even occupancy53.2%

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.