← New analysisCompare properties →
ACTIVEsingle familyvia mls

457 Green Cypress Road

Shell Knob, MO, 65747

3 bd4 ba2,798 sqftBuilt 2023

List price

$649,900

DJI_0106 (Small)
Financial analysis

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

Monthly cash flow

-$1,856

Cap rate

3.0%

Cash-on-cash

-17.1%

DSCR

0.46

Est. annual revenue$49,184
Stays / year67
Property tax($4,533)
Insurance($3,250)
Utilities($3,000)
HOA($850)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$19,232
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow-$22,276
Break-even occupancy94.7%

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
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.

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.