← New analysisCompare properties →
ACTIVEsingle familyvia mls

158 Wildflower Road

Kimberling City, MO, 65686

4 bd4 ba3,460 sqftBuilt 2025

List price

$700,000

1-web-or-mls-_CM23620
Financial analysis

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

Monthly cash flow

-$1,164

Cap rate

4.4%

Cash-on-cash

-10.0%

DSCR

0.69

Est. annual revenue$58,218
Stays / year67
Property tax($394)
Insurance($3,500)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,746
Down payment$140,000
Loan amount$560,000
Monthly payment (P&I)$3,725.69
Annual debt service($44,708)
Annual cash flow-$13,962
Break-even occupancy75.4%

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
Brand-new construction home where luxury meets lake life just steps from the shores of Table Rock Lake. Set on over half an acre, this beautifully crafted, all-electric 4 bed/4 bath home offers high-end finishes, thoughtful design, and an unbeatable location in the highly sought after Wildflower Subdivision with quick access to Highway 13. From the moment you enter, you'll be captivated by the open-concept living space featuring a stunning vaulted wood ceiling that soars above the modern kitchen and attached dining area. The kitchen is designed to impress, with premium fixtures/appliances, and a layout that's ideal for entertaining. Each bedroom suite offers its own private bathroom and features sound-barrier insulation for quiet and comfort, perfect for hosting guests or multi-generational living. Throughout the home, you'll find Shaw engineered flooring, contemporary light fixtures, LED-lit bathroom mirrors, and a spiral staircase that adds architectural flair. The lower level includes a fully equipped second kitchen, making it ideal for an additional living quarters. The attached two-car garage features WiFi-controlled doors, and the home includes a partially floored attic for additional storage space. Built with durability and efficiency in mind, this all-electric home boasts 2x6 construction, Diamond Kote siding, 35-year architectural shingles, Douglas fir shutters, Anderson windows, gutter guards, stamped concrete surfaces, RV hookup with sewage dump station, and top-of-the-line insulation. Offers fiber optic connectivity from White River, CAT 6 wiring, and ethernet throughout providing the tech infrastructure needed for modern living. Builder will provide custom designed closets, tailored to buyer's needs. A 10x24' boat slip is available just moments away for $75,000. Additionally, an adjacent 0.68-acre lot is available for purchase at $100,000, giving you the option to expand your lakeside estate.

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.