← New analysisCompare properties →
ACTIVEsingle familyvia mls

1 Grand Drive

Blue Eye, MO, 65611

4 bd3 ba2,150 sqftBuilt 2021

List price

$679,900

1-web-or-mls-DSC03788-twilight
Financial analysis

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

Monthly cash flow

-$1,444

Cap rate

3.8%

Cash-on-cash

-12.8%

DSCR

0.60

Est. annual revenue$58,218
Stays / year67
Property tax($3,948)
Insurance($3,400)
Utilities($3,000)
HOA($1,200)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$26,093
Down payment$135,980
Loan amount$543,920
Monthly payment (P&I)$3,618.71
Annual debt service($43,425)
Annual cash flow-$17,332
Break-even occupancy80.3%

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 your dream Table Rock Lake retreat in Blue Eye, MO, where breathtaking panoramic views of Table Rock Lake take center stage from nearly every room. This stunning 4-bedroom, 3-bath home is elegant with modern comfort, offering the perfect setting for full-time living or a second home. Step inside and be captivated by soaring ceilings with exposed beams, warm wood finishes, a beautiful stone fireplace, and walls of windows designed to capture the incredible lake views. The spacious open-concept floor plan creates the ideal space for entertaining, while the chef's kitchen features modern appliances, abundant cabinetry, stunning granite countertops, and a large center island perfect for gathering with family and friends.The spacious bedrooms provide peaceful retreats with beautiful views, while the primary suite offers comfort and relaxation with generous space and a luxurious feel. Large windows throughout the home bring natural light and the beauty of the outdoors inside.Step outside to expansive covered decks overlooking sparkling Table Rock Lake, creating the perfect space to relax, entertain, and enjoy unforgettable sunsets. Beautiful landscaping, a large lot, and direct access to lake activities make every day feel like a vacation. Community pool access adds even more enjoyment.Boat lovers will appreciate the additional optional package including a 12x30 boat slip, 6,500lb HydroHoist lift with rough water kit, storage locker, a 2019 Cobalt R5 (26') with only 260 hours, and a 2022 Yamaha VX Limited personal watercraft with trailer and attached PWC dock. Home may also be sold fully furnished for an additional cost, creating a turnkey opportunity.Whether you're seeking luxury lake living, a second home retreat, or an incredible place to create lasting memories, this exceptional property offers a lifestyle you'll never want to leave.

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.