ACTIVEcondovia mls

121 Frontier Way, Unit 22

Kimberling City, MO, 65686

10 bd9 ba4,730 sqftBuilt 2023

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60299524

List price

$1,175,000

$248/sqft

Listing description

PRICED TO MOVE!! Looking for a lakeview lodge that checks all the boxes? Welcome to 121 Frontier Way in Wilderness Mountain -- fully furnished, turnkey, and ready to impress. This 10-bedroom, 9-bath vacation rental was built for big groups, big memories, and big returns. With two oversized decks showcasing jaw-dropping panoramic views of Table Rock Lake, this home comfortably sleeps up to 26 and includes two themed bunk rooms, a game and media room, and plenty of space for everyone to spread out and relax.Outside, guests will love the private hot tub and firepit overlooking the water -- the perfect way to wind down after a day at the lake or the nearby attractions. Wilderness Mountain is packed with resort-style amenities, including indoor and outdoor pools, water slides, a lazy river, pickleball, basketball, a playground, and a walking trail that leads straight to the lake.Just five minutes from Port of Kimberling and 20 minutes to Silver Dollar City, this location is a dream for vacationers. And at $1,175,000, it's one of the best-priced properties in the entire subdivision -- offering serious value with luxury finishes, unbeatable views, and proven rental potential.

Financial analysis

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

Monthly cash flow

$711

Cap rate

7.1%

Cash-on-cash

3.6%

DSCR

1.11

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$161,359

Stays / year58

Property tax($9,478)

Insurance($5,875)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($8,224)

Management($32,272)

Maintenance reserve($8,068)

Cleaning($5,256)

Lodging / tourism tax($6,454)

Total operating expenses($77,787)

Net operating income$83,572

Down payment$235,000

Loan amount$940,000

Monthly payment (P&I)$6,253.84

Annual debt service($75,046)

Annual cash flow$8,526

Break-even occupancy44.3%

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.