← New analysisCompare properties →
ACTIVEcondovia mls

155 Settlers Cove, Unit 1

Kimberling City, MO, 65686

3 bd3 ba2,055 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60327096

List price

$539,000

$262/sqft

Listing description
LAKE VIEWS! STEPS FROM THE LAZY RIVER! NIGHTLY RENTAL APPROVED! Table Rock Lake views, lazy river views, and top tier resort amenities all in one! This fully furnished 3-bedroom, 3-bath condo at Wilderness Mountain offers over 2,000 square feet of comfortable living space and is nightly rental approved, making it an excellent vacation getaway, investment property, or personal lake retreat. Enjoy your morning coffee overlooking the lazy river and beautiful Ozark scenery, then spend the day taking advantage of the incredible amenities including outdoor pools, pickleball courts, basketball court, playground, and an indoor pool conveniently located within the building. Ideally situated near Kimberling City, Table Rock Lake, Silver Dollar City, and Branson's attractions, this condo delivers the perfect combination of lake lifestyle, vacation-rental appeal, and resort convenience. Whether you're looking for a place to make memories or generate income, this Wilderness Mountain condo checks all the boxes!
Financial analysis

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

Monthly cash flow

-$2,298

Cap rate

1.3%

Cash-on-cash

-25.6%

DSCR

0.20

Est. annual revenue$39,595
Stays / year58
Property tax($6,646)
Insurance($2,695)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,500)
Management($7,919)
Maintenance reserve($1,980)
Cleaning($5,256)
Lodging / tourism tax($1,584)
Total operating expenses($32,740)
Net operating income$6,855
Down payment$107,800
Loan amount$431,200
Monthly payment (P&I)$2,868.78
Annual debt service($34,425)
Annual cash flow-$27,570
Break-even occupancy105.9%

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