← New analysisCompare properties →
ACTIVEcondovia mls

121 Frontier Way, Unit 22

Kimberling City, MO, 65686

10 bd9 ba4,730 sqftBuilt 2023

List price

$1,175,000

Frontier Main
Financial analysis

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

Monthly cash flow

-$1,259

Cap rate

5.1%

Cash-on-cash

-6.4%

DSCR

0.80

Est. annual revenue$112,420
Stays / year67
Property tax($9,478)
Insurance($5,875)
Utilities($3,000)
HOA($0)
Management($22,484)
Maintenance reserve($5,621)
Cleaning($6,023)
Net operating income$59,939
Down payment$235,000
Loan amount$940,000
Monthly payment (P&I)$6,253.84
Annual debt service($75,046)
Annual cash flow-$15,107
Break-even occupancy65.6%

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
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.

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.