← New analysisCompare properties →
ACTIVEsingle familyvia mls

174 Lakeshore Drive S

Blue Eye, MO, 65611

3 bd2 ba1,850 sqftBuilt 1985

List price

$350,000

2-web-or-mls-HWJ05636
Financial analysis

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

Monthly cash flow

$191

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Est. annual revenue$49,184
Stays / year67
Property tax($1,021)
Insurance($1,750)
Utilities($3,000)
HOA($450)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,644
Down payment$70,000
Loan amount$280,000
Monthly payment (P&I)$1,862.85
Annual debt service($22,354)
Annual cash flow$2,290
Break-even occupancy50.9%

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
Located in the walkable lakefront community of Twin Island Estates on Table Rock Lake, known for its strong community feel: from bingo and bunco nights, to potlucks, don't miss the neighborhood Social calendar, it's packed full of fun events! Plus fantastic subdivision amenities including the boat launch, large community clubhouse, swimming pool, basketball court, playground, exercise room, and helicopter landing pad for emergency services. Enjoy true lake living with lake views from the large 13x13 composite front deck of this tastefully updated and well-maintained, single-level 3 bedroom, 2 bath, 3 car garage home. The well-designed floor plan flows effortlessly, leading to the heart of the home where the spacious kitchen and dining area are ideal for everyday living and entertaining, along with a great enclosed porch and fully fenced yard. The heated and cooled third-car garage offers a window and two closets, making it able to be converted to an additional bedroom, office, or living space if desired. Mins from Big Cedar, Top of the Rock, Thunder Ridge Nature Arena, and a quick drive to all Branson has to offer. A fantastic opportunity in a great location.

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.