ACTIVEsingle familyvia mls

60 Settlers Cv Kimberling City

Kimberling City, MO, 65686

3 bd3 ba1,325 sqftBuilt 2022

List price

$549,000

Financial analysis

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

Monthly cash flow

-$1,513

Cap rate

3.1%

Cash-on-cash

-16.5%

DSCR

0.48

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($8,214)

Insurance($2,745)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$16,907

Down payment$109,800

Loan amount$439,200

Monthly payment (P&I)$2,922.01

Annual debt service($35,064)

Annual cash flow-$18,157

Break-even occupancy87.4%

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

Sitting high atop Wilderness Mountain, overlooking the crystal clear blue waters of Table Rock Lake, this lodge is simply amazing.Featuring 3 bedrooms, a full walkout basement and towering vaulted ceilings to capture the view.Walk to the indoor pool, and the lazy river water feature just a few steps out your front door.This lodge is nightly rental approved, and turn key ready for an investor to enjoy income for the 2026 tourist season.

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.