ACTIVEmulti familyvia mls

220 Bittersweet Circle

Kimberling City, MO, 65686

20 bd12 ba9,001 sqftBuilt 1960

List price

$2,100,000

Financial analysis

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

Monthly cash flow

-$420

Cap rate

6.2%

Cash-on-cash

-1.2%

DSCR

0.96

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$202,758

Stays / year67

Property tax($3,455)

Insurance($10,500)

Utilities($3,000)

HOA($0)

Management($40,552)

Maintenance reserve($10,138)

Cleaning($6,023)

Net operating income$129,091

Down payment$420,000

Loan amount$1,680,000

Monthly payment (P&I)$11,177.08

Annual debt service($134,125)

Annual cash flow-$5,034

Break-even occupancy56.9%

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

Once-in-a-Lifetime Waterfront Legacy Estate or Investment | Table Rock Lake - Kimberling CityWelcome to an extraordinary opportunity to own one of the most iconic lakefront properties in all of Table Rock Lake--offered for the first time in decades. Located in the heart of lake-loving Kimberling City, this 5.6+/- acre gated resort boasts an unbelievable 900+ ft. of gentle walk-to-the-water shoreline--the kind of lake frontage that rarely, if ever, comes to market.This legacy estate includes 7 fully functional cabins, a shop building, 15 private 10x24 boat slips available (add $65K each) and 3 private 10x28 boat slips available (add $75K each) for purchase on community dock association . Fall in love w/ the peaceful park like setting w/ mature hardwoods, abundant local wildlife, cool lake breezes and endless stunning sunsets over crystal clear Table Rock. Tucked at end of a quiet cove just west of Kimberling City Bridge & Port of Kimberling and minutes from floating restaurants, bars, spas, downtown shopping, and the seasonal farmers market, the location offers unmatched access and visibility in one of the lake's most desirable corridors. 15 min. to downtown Kimberling City, 20 minutes to Silver Dollar City & all of the shopping & endless entertainment in Branson! This is truly the epicenter of Table Rock living--where waterfront lifestyle meets upscale convenience.Opportunities like this are almost unheard of: gated, unrestricted lakefront acreage with utilities in place including electric, community well, septics, & cable/fiber on site. Keep it as a private family resort, reimagine it as a luxury community, or create a one-of-a-kind estate to pass down for generations.Zoned C2, whether you're a seasoned investor, luxury developer, or visionary buyer looking to establish a lasting legacy--this is your chance to own a piece of the lake that simply can't be replicated. New cherished memories await waterfront @220 Bittersweet in the heart of the r

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.