ACTIVEsingle familyvia mls

340 Settlers Cove

Kimberling City, MO, 65686

5 bd7 ba2,440 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60320049

List price

$709,900

$291/sqft

Listing description

Introducing Wilderness Mountain--an exceptional, fully turnkey retreat offering sweeping panoramic views, upscale amenities, and outstanding investment potential. This 5-bedroom, 7-bath luxury cabin overlooks Table Rock Lake and is perfectly positioned in a well-established nightly rental community, making it ideal as both a personal getaway and income-producing property.Designed for comfort and entertaining, the open-concept floor plan features a fully equipped kitchen with all appliances, a spacious great room with a dramatic wall of windows framing breathtaking lake views, a cozy family room, and two generous living areas.Outdoor living truly shines with a massive covered deck--perfect for hosting--and a patio with a private hot tub, ideal for unwinding while taking in the stunning scenery.Resort-style amenities elevate the experience, including three pools (featuring a lazy river), a game room, and basketball and pickleball courts. Conveniently located just minutes from area attractions, dining, and shopping, this property offers both luxury and accessibility.A rare opportunity to own a high-performing, beautifully appointed lake retreat--don't let this one get away!

Financial analysis

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

Monthly cash flow

$1,415

Cap rate

8.8%

Cash-on-cash

12.0%

DSCR

1.37

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$115,457

Stays / year58

Property tax($4,602)

Insurance($3,550)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,090)

Management($23,091)

Maintenance reserve($5,773)

Cleaning($5,256)

Lodging / tourism tax($4,618)

Total operating expenses($53,141)

Net operating income$62,316

Down payment$141,980

Loan amount$567,920

Monthly payment (P&I)$3,778.39

Annual debt service($45,341)

Annual cash flow$16,976

Break-even occupancy37.4%

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.