← New analysisCompare properties →
ACTIVEsingle familyvia mls

784 Lake Road

Shell Knob, MO, 65747

2 bd2 ba1,540 sqftBuilt 2003

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60320251

List price

$797,000

6% price cut$847,000

$518/sqft

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.
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

-$4,124

Cap rate

0.2%

Cash-on-cash

-31.1%

DSCR

0.03

Est. annual revenue$14,451
Property tax($7,970)
Insurance($3,188)
Utilities($0)
HOA($0)
Management($1,156)
Maintenance reserve($723)
Total operating expenses($13,037)
Net operating income$1,415
Down payment$159,400
Loan amount$637,600
Monthly payment (P&I)$4,241.97
Annual debt service($50,904)
Annual cash flow-$49,489

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.

IDX & copyright information