← New analysisCompare properties →
ACTIVEsingle familyvia mls

324 Settlers Cove

Kimberling City, MO, 65686

7 bd7 ba4,654 sqftBuilt 2023

List price

$975,000

DJI_0155
Financial analysis

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

Monthly cash flow

-$2,443

Cap rate

3.4%

Cash-on-cash

-15.0%

DSCR

0.53

Est. annual revenue$85,319
Stays / year67
Property tax($9,788)
Insurance($4,875)
Utilities($3,000)
HOA($7,350)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$32,953
Down payment$195,000
Loan amount$780,000
Monthly payment (P&I)$5,189.36
Annual debt service($62,272)
Annual cash flow-$29,319
Break-even occupancy82.8%

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
Welcome to your dream home with breathtaking views of Table Rock Lake! Whether your looking for a fully furnished income producing investment property on day one or if your wanting your own private escape, this home has to be on the top of your list! Located in a premier lakeside community of Wilderness Mountain, this community offers lake views, a pool, tennis courts, indoor pools, arcade, pickleball and more. This stunning 7-bedroom, 6.5-bathroom residence is the perfect blend of luxury, comfort, and adventure.As you step inside, you're greeted by soaring ceilings and engineered hardwood floors that carry throughout the main living spaces. The heart of the home features a grand living room anchored by a floor-to-ceiling stone fireplace, creating a cozy yet elegant atmosphere perfect for entertaining or relaxing after a day on the lake. The gourmet kitchen is ready for gathering and feasting, with high-end finishes, quartz countertops, ample prep space, and an open-concept design that flows effortlessly into the dining and living areas. Enjoy the beauty of the Ozarks from your covered deck, ideal for year-round enjoyment. Downstairs, the finished walk-out basement leads to a covered patio where you'll find your private hot tub, a firepit area, and fireplace ,all overlooking sweeping lake views that will take your breath away. The basement offers ping ping, foosball, your second kitchen, a fireplace and more bedrooms!Whether you're hosting family gatherings, wanting a income producing home on day one, or seeking your own peaceful getaway, this two-story lakeview haven delivers space, style, and comfort in every corner.

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.