← New analysisCompare properties →
ACTIVEcondovia mls

155 Settlers Cove, Unit 3

Kimberling City, MO, 65686

6 bd7 ba4,236 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60325164

List price

$975,000

$230/sqft

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!
Financial analysis

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

Monthly cash flow

-$969

Cap rate

5.2%

Cash-on-cash

-6.0%

DSCR

0.81

Est. annual revenue$105,996
Stays / year58
Property tax($5,320)
Insurance($4,875)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($6,997)
Management($21,199)
Maintenance reserve($5,300)
Cleaning($5,256)
Lodging / tourism tax($4,240)
Total operating expenses($55,347)
Net operating income$50,649
Down payment$195,000
Loan amount$780,000
Monthly payment (P&I)$5,189.36
Annual debt service($62,272)
Annual cash flow-$11,623
Break-even occupancy56.0%

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.

IDX & copyright information