← New analysisCompare properties →
ACTIVEcondovia mls

74 Westward Way

Kimberling City, MO, 65686

4 bd4 ba1,904 sqftBuilt 2024

List price

$649,900

74 Westward Way
Financial analysis

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

Monthly cash flow

-$1,365

Cap rate

3.9%

Cash-on-cash

-12.6%

DSCR

0.61

Est. annual revenue$58,218
Stays / year67
Property tax($6,262)
Insurance($3,250)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$25,129
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow-$16,379
Break-even occupancy78.9%

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
Welcome to 'High Cliff Cabin' your fully turnkey 4-bedroom, 4-bath lodge in Wilderness Mountain--an established nightly rental community in the heart of Kimberling City near beautiful Table Rock Lake! This spacious cabin offers the perfect blend of rustic charm and modern comfort, featuring an open-concept main living area, a fully equipped kitchen designed for entertaining, and a second living space--ideal for larger groups and added guest comfort.This property is truly investment-ready--being sold fully furnished and actively operating as a successful short-term rental. Whether you're looking to expand your portfolio or own a personal getaway with income potential, this lodge checks all the boxes. Enjoy two outdoor spaces, including an outdoor fireplace and hot tub--perfect for relaxing after a day on the lake or exploring nearby attractions.Conveniently located just minutes from marinas, restaurants, and a short drive to Branson's shopping, dining, and entertainment. Don't miss this opportunity to own a high-demand, income-producing property in one of the area's most desirable vacation rental locations!

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.