ACTIVEothervia mls

224 S Millstone Street

Shell Knob, MO, 65747

3 bd2 ba1,419 sqftBuilt 1998

List price

$210,000

Financial analysis

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

Monthly cash flow

$1,087

Cap rate

12.6%

Cash-on-cash

31.0%

DSCR

1.97

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($364)

Insurance($1,050)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,451

Down payment$42,000

Loan amount$168,000

Monthly payment (P&I)$1,117.71

Annual debt service($13,413)

Annual cash flow$13,039

Break-even occupancy31.8%

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

Charming 3 Bed, 2 Bath home near Table Rock Lake! Nestled on three spacious lots in a quiet neighborhood, this well-kept home offers the perfect blend of comfort and functionality. Comes with a two-car detached garage and two storage sheds...plenty of space for your lake toys. Not to mention a brand new HVAC! With easy access to Table Rock Lake, this property is ideal for full-time living or a weekend getaway. Can be bought fully furnished. Don't miss your chance to own a slice of the lake life! Property being sold As-Is.

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.