← New analysisCompare properties →
ACTIVEcondovia mls

155 Settlers Cove, Unit 3

Kimberling City, MO, 65686

6 bd7 ba4,236 sqftBuilt 2023

List price

$975,000

Penthouse Condo!
Financial analysis

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

Monthly cash flow

-$2,023

Cap rate

3.9%

Cash-on-cash

-12.4%

DSCR

0.61

Est. annual revenue$76,285
Stays / year67
Property tax($5,320)
Insurance($4,875)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$37,996
Down payment$195,000
Loan amount$780,000
Monthly payment (P&I)$5,189.36
Annual debt service($62,272)
Annual cash flow-$24,276
Break-even occupancy81.1%

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
ONE OF A KIND! PENTHOUSE LAKE VIEWS! Two-story penthouse condo with six bedrooms, six full baths, one half bath, and sweeping Table Rock Lake views from three private decks--WOW! And it's short term rental approved! This incredible penthouse condo at Wilderness Mountain in Kimberling City delivers an unbelievable setup for lake fun and a great track record as a short term rental. Located on the 3rd & 4th floor of the tower with convenient elevator access, this spacious two-level condo offers stunning Ozark and lake views from multiple outdoor spaces. The main level features a large living area with a dramatic stone fireplace, a fully equipped kitchen with a generous island, ample dining space for gathering, king bedroom suites, and balcony access to soak in those incredible lake views. Head downstairs to the epic game and entertainment level complete with pool table, ping pong, shuffleboard, arcade games, dart board, theater seating, and a second stone fireplace--perfect for unforgettable nights after a day on the lake or exploring Silver Dollar City, Branson, or one of the many outdoor adventures around the Ozarks. Additional king bedrooms with private baths and balcony access make this property ideal for hosting large groups. Owners and guests also enjoy Wilderness Mountain's over-the-top resort amenities including outdoor pools, a lazy river, pickleball courts, basketball court, and playground. Best of all, there's an indoor pool on the first floor of this building! Just ride the elevator down and jump in! Incredible space, unbelievable views, and prime penthouse positioning make this a standout investment opportunity--schedule your showing today before it's gone!

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.