ACTIVEsingle familyvia mls

1 Grand Drive

Blue Eye, MO, 65611

4 bd3 ba2,150 sqftBuilt 2021

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60323603

List price

$669,900

1% price cut$679,900

$312/sqft

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.

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

-$2,531

Cap rate

1.8%

Cash-on-cash

-22.7%

DSCR

0.29

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$23,272

Property tax($3,948)

Insurance($2,680)

Utilities($0)

HOA($1,200)

Management($1,862)

Maintenance reserve($1,164)

Total operating expenses($10,853)

Net operating income$12,419

Down payment$133,980

Loan amount$535,920

Monthly payment (P&I)$3,565.49

Annual debt service($42,786)

Annual cash flow-$30,367

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.