ACTIVEsingle familyvia mls

113 Woodcliff Road

Shell Knob, MO, 65747

3 bd1 ba1,421 sqftBuilt 1966

List price

$324,900

Financial analysis

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

Monthly cash flow

$425

Cap rate

8.0%

Cash-on-cash

7.8%

DSCR

1.25

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($387)

Insurance($1,625)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,854

Down payment$64,980

Loan amount$259,920

Monthly payment (P&I)$1,729.25

Annual debt service($20,751)

Annual cash flow$5,103

Break-even occupancy45.9%

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

Let's be honest, when you dream of living on the lake, you really want to be looking out over the lake and not a bunch of rooftops, but for many that can be cost prohibitive. That is not the case at 315 Woodcliff Rd. just outside of Shell knob, Missouri. Take a look at the pictures and imagine waking up and walking out on the patio for your morning cup of coffee. The view is breathtaking. As far as the house itself, it is a three bedroom home plus an office or a two bedroom with two living areas. The roof, the septic tank, and the windows are all relatively new and inside you'll find an updated makeover. There is new luxury vinyl flooring throughout the house with several new light fixtures and ceiling fans added, plus a bathroom update. Also, lots of new paint plus two new storm doors and a newer gas fireplace. This house is move-in ready plus it offers a detached garage for a car or and a boat, plus a carport for extra parking.

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.