← Back to the guide Compare properties →

ACTIVEsingle familyvia mls

135 Frontier Way

Kimberling City, MO, 65686

9 bd10 ba4,925 sqftBuilt 2023

Listing courtesy of PB Realty · (417) 544-0528 · MLS# SOM60335392

List price

$1,379,000

$280/sqft

Listing description

UNMATCHED TABLE ROCK LAKE VIEWS | FULLY FURNISHED WILDERNESS MOUNTAIN RETREATThis fully furnished, turnkey lakeview lodge showcases sweeping panoramic views of Table Rock Lake and offers nearly 5,000 square feet of thoughtfully designed living space. With 10 bedrooms and 9 bathrooms, the home provides flexibility and room to comfortably accommodate larger groups while maintaining privacy and functionality throughout.The expansive open-concept floor plan is ideal for gathering and entertaining, featuring dual stoves/ranges, generous living and dining areas, and seamless access to two oversized decks where the lake views take center stage. Interior highlights include two themed bunk rooms, a game and media room, and multiple spaces designed for both relaxation and enjoyment.Located just steps from the resort's amenity core, Wilderness Mountain features indoor and outdoor pools, water slides, a lazy river, pickleball and basketball courts, playgrounds, and a walking trail leading to the lake.Conveniently positioned near the Port of Kimberling, Silver Dollar City, the Branson entertainment district, and year-round Ozarks recreation, this property offers an exceptional combination of views, space, amenities, and location in one of Wilderness Mountain's most sought-after settings.

Financial analysis

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

Monthly cash flow

$892

Cap rate

7.2%

Cash-on-cash

3.9%

DSCR

1.12

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$186,413

Stays / year58

Property tax($14,980)

Insurance($6,895)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($3,444)

Management($37,283)

Maintenance reserve($9,321)

Cleaning($5,256)

Lodging / tourism tax($7,457)

Total operating expenses($87,634)

Net operating income$98,778

Down payment$275,800

Loan amount$1,103,200

Monthly payment (P&I)$7,339.62

Annual debt service($88,075)

Annual cash flow$10,703

Break-even occupancy44.0%

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.