← New analysisCompare properties →
ACTIVEsingle familyvia mls

306 Settlers Cove

Kimberling City, MO, 65686

7 bd9 ba3,016 sqftBuilt 2023

List price

$1,125,000

Lake Life (3)
Financial analysis

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

Monthly cash flow

-$3,005

Cap rate

3.2%

Cash-on-cash

-16.0%

DSCR

0.50

Est. annual revenue$85,319
Stays / year67
Property tax($13,552)
Insurance($5,625)
Utilities($3,000)
HOA($0)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$35,790
Down payment$225,000
Loan amount$900,000
Monthly payment (P&I)$5,987.72
Annual debt service($71,853)
Annual cash flow-$36,063
Break-even occupancy89.2%

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
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.

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.