ACTIVEsingle familyvia mls

135 Frontier Way

Kimberling City, MO, 65686

9 bd10 ba4,925 sqftBuilt 2023

List price

$1,379,000

Financial analysis

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

Monthly cash flow

-$3,615

Cap rate

3.2%

Cash-on-cash

-15.7%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$103,386

Stays / year67

Property tax($13,486)

Insurance($6,895)

Utilities($3,000)

HOA($3,444)

Management($20,677)

Maintenance reserve($5,169)

Cleaning($6,023)

Net operating income$44,692

Down payment$275,800

Loan amount$1,103,200

Monthly payment (P&I)$7,339.62

Annual debt service($88,075)

Annual cash flow-$43,384

Break-even occupancy88.4%

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

UNMATCHED TABLE ROCK LAKE VIEWS | FULLY FURNISHED WILDERNESS MOUNTAIN RETREATThis fully furnished, turnkey lakeview lodge showcases sweeping panoramic views of Table Rock Lake and offers nearly 5,000 square feet of thoughtfully designed living space. With 10 bedrooms and 9 bathrooms, the home provides flexibility and room to comfortably accommodate larger groups while maintaining privacy and functionality throughout.The expansive open-concept floor plan is ideal for gathering and entertaining, featuring dual stoves/ranges, generous living and dining areas, and seamless access to two oversized decks where the lake views take center stage. Interior highlights include two themed bunk rooms, a game and media room, and multiple spaces designed for both relaxation and enjoyment.Located just steps from the resort's amenity core, Wilderness Mountain features indoor and outdoor pools, water slides, a lazy river, pickleball and basketball courts, playgrounds, and a walking trail leading to the lake.Conveniently positioned near the Port of Kimberling, Silver Dollar City, the Branson entertainment district, and year-round Ozarks recreation, this property offers an exceptional combination of views, space, amenities, and location in one of Wilderness Mountain's most sought-after settings.

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.