← New analysisCompare properties →
ACTIVEsingle familyvia mls

306 Settlers Cove

Kimberling City, MO, 65686

7 bd9 ba3,016 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60299025

List price

$1,125,000

$373/sqft

Listing description
Looking for a spacious lake retreat with plenty of room for everyone? This fully furnished 7-bedroom, 9-bathroom home delivers comfort, privacy, and beautiful views of Table Rock Lake in peaceful Kimberling City. Whether you're in the market for a move-in-ready residence, a vacation home for the family, or a rental investment, this property offers flexibility--with vacation rental approval already in place and no management restrictions.Each of the seven bedrooms includes its own private bathroom, giving everyone space to spread out and relax. The open-concept layout connects the living, dining, and kitchen areas, setting the scene for meals, conversations, and plenty of memory-making moments. Large windows and thoughtfully placed patios and decks make the most of the lake views, whether you're enjoying your morning coffee or winding down at sunset.Outside the front door, the community delivers a full line-up of amenities to keep guests and residents entertained. Take your pick from indoor and outdoor pools, float along in the lazy river, shoot hoops or play a match on the basketball and pickleball courts, check out the game room, or end your day gathered around the outdoor fire pit.If you're bringing lake toys, garages are available for purchase within the neighborhood to store your gear. Just around the corner, Port of Kimberling Marina has everything you need--boat and slip rentals, a launch ramp, fuel dock, marina store, and even a place to grab essential supplies when plans get spontaneous and packing gets skipped.Set in a charming lakeside community with local dining and shopping nearby, this home combines modern convenience with endless lake adventure. Whether you're settling in year-round or offering it up as a vacation rental, there's room--and opportunity--for everyone.
Financial analysis

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

Monthly cash flow

-$535

Cap rate

5.8%

Cash-on-cash

-2.9%

DSCR

0.91

Est. annual revenue$137,182
Stays / year58
Property tax($13,552)
Insurance($5,625)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($5,375)
Management($27,436)
Maintenance reserve($6,859)
Cleaning($5,256)
Lodging / tourism tax($5,487)
Total operating expenses($71,751)
Net operating income$65,431
Down payment$225,000
Loan amount$900,000
Monthly payment (P&I)$5,987.72
Annual debt service($71,853)
Annual cash flow-$6,422
Break-even occupancy51.3%

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.

IDX & copyright information