← New analysisCompare properties →
ACTIVEsingle familyvia mls

158 Wildflower Road

Kimberling City, MO, 65686

4 bd4 ba3,460 sqftBuilt 2025

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60328587

List price

$650,000

$188/sqft

Listing description
Brand-new construction home where luxury meets lake life just steps from the shores of Table Rock Lake. Set on over half an acre, this beautifully crafted, all-electric 4 bed/4 bath home offers high-end finishes, thoughtful design, and an unbeatable location in the highly sought after Wildflower Subdivision with quick access to Highway 13. From the moment you enter, you'll be captivated by the open-concept living space featuring a stunning vaulted wood ceiling that soars above the modern kitchen and attached dining area. The kitchen is designed to impress, with premium fixtures/appliances, and a layout that's ideal for entertaining. Each bedroom suite offers its own private bathroom and features sound-barrier insulation for quiet and comfort, perfect for hosting guests or multi-generational living. Throughout the home, you'll find Shaw engineered flooring, contemporary light fixtures, LED-lit bathroom mirrors, and a spiral staircase that adds architectural flair. The lower level includes a fully equipped second kitchen, making it ideal for an additional living quarters. The attached two-car garage features WiFi-controlled doors, and the home includes a partially floored attic for additional storage space. Built with durability and efficiency in mind, this all-electric home boasts 2x6 construction, Diamond Kote siding, 35-year architectural shingles, Douglas fir shutters, Anderson windows, gutter guards, stamped concrete surfaces, RV hookup with sewage dump station, and top-of-the-line insulation. Offers fiber optic connectivity from White River, CAT 6 wiring, and ethernet throughout providing the tech infrastructure needed for modern living. Builder will provide custom designed closets, tailored to buyer's needs. A 10x24' boat slip is available just moments away for $75,000. Additionally, an adjacent 0.68-acre lot is available for purchase at $100,000, giving you the option to expand your lakeside estate.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$2,332

Cap rate

2.1%

Cash-on-cash

-21.5%

DSCR

0.33

Est. annual revenue$26,010
Property tax($6,500)
Insurance($2,600)
Utilities($0)
HOA($0)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($12,481)
Net operating income$13,529
Down payment$130,000
Loan amount$520,000
Monthly payment (P&I)$3,459.57
Annual debt service($41,515)
Annual cash flow-$27,986

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