← New analysisCompare properties →
ACTIVEsingle familyvia mls

784 Lake Road

Shell Knob, MO, 65747

2 bd2 ba1,540 sqftBuilt 2003

List price

$847,000

784 Lake Road, Shell Knob, MO (28)
Financial analysis

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

Monthly cash flow

-$3,211

Cap rate

1.8%

Cash-on-cash

-22.7%

DSCR

0.29

Est. annual revenue$40,150
Stays / year67
Property tax($1,284)
Insurance($4,235)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,571
Down payment$169,400
Loan amount$677,600
Monthly payment (P&I)$4,508.09
Annual debt service($54,097)
Annual cash flow-$38,526
Break-even occupancy143.0%

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
Boat slip and PWC deck INCLUDED. Beautiful lakefront home in the heart of the Ozarks with incredible main channel views and a peaceful, private setting. This 1,540 sq ft home features a spacious lakeside 1000sq. ft. deck with hot tub, plus a 10'x26' boat slip with 6000lb. lift just a short 2-minute walk away. Inside, you'll find cherry cabinets, granite countertops, wood floors, custom finishes, and a cozy wood-burning fireplace. The large master suite offers deck access, a walk-in closet, and a newer rain/steam shower. Enjoy wooded privacy, fire pits, wildlife, and a quiet neighborhood with a convenient boat launch nearby. The property includes four lots with over 400 feet of lake frontage, plus an additional buildable lakefront lot and two lots across the road--one with a 30'x40' insulated shop/garage featuring two overhead doors, two walk-in doors, four windows, and is wired for 110 and 220 volts, with an additional 30-amp 110-volt RV outlet outside. Well-maintained home, with recent septic service and a current Corp vegetation permit.

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.