← New analysisCompare properties →
ACTIVEsingle familyvia mls

26 Shellie Lane

Branson, MO, 65616

5 bd6 ba3,428 sqftBuilt 2023

List price

$1,100,000

16-web-or-mls-DSC08367
Financial analysis

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

Monthly cash flow

-$3,572

Cap rate

2.5%

Cash-on-cash

-19.5%

DSCR

0.39

Est. annual revenue$67,251
Stays / year67
Property tax($8,527)
Insurance($5,500)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$27,389
Down payment$220,000
Loan amount$880,000
Monthly payment (P&I)$5,854.66
Annual debt service($70,256)
Annual cash flow-$42,867
Break-even occupancy108.1%

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
Turnkey, high-performing vacation rental just minutes from Silver Dollar City, with beautiful views of Table Rock Lake. Featuring intentionally curated design and a layout built for memorable group stays, this stunning 3,400 sq ft mountain-modern retreat on Indian Point offers the perfect blend of luxury, location, and income potential.Designed for both personal enjoyment and short-term rental success, this standout home features 5 spacious king suites--each with private baths--plus over 1,000 sq ft of outdoor living space ideal for entertaining. Guests love the private hot tub, multiple fire features, and expansive decks with Ozark and lake views.Inside, the home is fully equipped for large groups with 8 Smart TVs, arcade games, PS5, and high-speed Wi-Fi. The open-concept layout and upscale furnishings create a comfortable yet unique and elevated experience that consistently earns exceptional guest reviews.With a strong rental history and approximately $130,000 in recent annual gross income, this property offers immediate revenue potential with additional upside through expanded marketing channels and direct bookings.Located in a sought-after resort community just steps from amenities including a year-round indoor pool, outdoor pools, playground, and community fire pit. Walk to Silver Dollar City shuttle access and enjoy quick access to marinas, boating, golf, dining, and all that Branson has to offer.Extensively furnished with quality pieces throughout, offering a true turnkey opportunity, this property is ready for immediate use or continued short-term rental operation.

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.