ACTIVEsingle familyvia mls

815 Fish N Fun Drive

Shell Knob, MO, 65747

3 bd3 ba3,008 sqftBuilt 2024

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60331782

List price

$575,000

$191/sqft

Listing description

SHOWINGS WILL NOT START UNTIL 9/10/26. Welcome to 815 Fish N Fun Drive! Charming and rustic bardominium style lake home. Perfect space for family, friends, entertaining, and all the lake toys! Finished in 2023 and designed for easy, carefree Table Rock lake living. Cedar beams outside and wood accents throughout the inside give this home true lake vibes. The main area of the house is an open concept living/ kitchen/dining, pantry, primary bedroom with ensuite, second bedroom, 2nd full bath, laundry, and an ''extra room'' that is currently being used for an office. The garage is 32 wide by 26 deep with one 12ft door. Off the back side of the garage is a second living space, with a full bath, and an upstairs that has bedroom number 3 and 2 extra large closets/storage areas! The area off the garage is currently being used as a home business. This space could be used as a mother in law suite, apartment, game room.... possibilities are endless. Truly a great floor plan that would check a lot of boxes. There is also a storm shelter. House sits on 0.6 of an acre with a private well so there is room to grow if needed. Optional 10x26 boat slip is in the neighborhood just a short buggy ride away!

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

-$2,229

Cap rate

1.7%

Cash-on-cash

-23.3%

DSCR

0.27

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,867

Property tax($4,142)

Insurance($2,300)

Utilities($0)

HOA($0)

Management($1,509)

Maintenance reserve($943)

Total operating expenses($8,895)

Net operating income$9,972

Down payment$115,000

Loan amount$460,000

Monthly payment (P&I)$3,060.39

Annual debt service($36,725)

Annual cash flow-$26,752

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.