← New analysisCompare properties →
ACTIVEsingle familyvia mls

457 Green Cypress Road

Shell Knob, MO, 65747

3 bd4 ba2,798 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60314335

List price

$649,900

$232/sqft

Listing description
Enjoy modern lake living in this stylish contemporary home with a beautiful lake view and thoughtfully designed spaces throughout. Inside, you'll find warm wood floors, a dramatic vaulted living room with a sleek linear fireplace, and oversized windows that fill the home with natural light. Step outside to both covered and open decks featuring modern railings, patio furniture, and a hot tub that's perfect for relaxing or entertaining. The open kitchen is a standout, centered around an impressive 10-foot island with seating for eight (stools included), black stainless steel appliances, custom cabinetry, quartz countertops, and a pantry with built-ins.The main-level primary suite offers high ceilings and a spacious bath with double sinks, LED mirrors, quartz countertops, and a large 4x7 walk-in shower. The generous closet includes built-ins and a convenient washer/dryer hookup.Downstairs, the walkout lower level features a comfortable family room with a gas fireplace and deck access, a second bedroom suite with soaking tub and walk-in shower, a laundry room, ample storage, and a wet-bar hookup already stubbed in.Upstairs, guests will appreciate a private suite with a loft area, creating flexible space for additional sleeping, office use, or a retreat. The oversized two-car garage offers potential for a workshop or additional garage space with road access. A boat ramp is located just one mile away on Hwy H, and a possible third-party boat slip may be available through the dock master. This is a great opportunity to enjoy comfort, style, and lake-area convenience in one beautifully designed home.
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

-$2,756

Cap rate

1.3%

Cash-on-cash

-25.4%

DSCR

0.20

Est. annual revenue$18,867
Property tax($4,533)
Insurance($2,600)
Utilities($0)
HOA($850)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($10,436)
Net operating income$8,432
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow-$33,077

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.

IDX & copyright information