← New analysisCompare properties →
ACTIVEsingle familyvia mls

557 S Deer Run Street

Shell Knob, MO, 65747

2 bd2 ba1,504 sqftBuilt 2012

Listing courtesy of Assist 2 Sell · (417) 889-7000 · MLS# SOM60330920

List price

$249,900

$166/sqft

Listing description
Super cute, fully remodeled home located in the Village of Water's Edge in Shell Knob! 10' x 24' BOAT SLIP AVAILABLE FOR PURCHASE! Situated on a double lot with easy access to the water, this unique property offers 1,504 square feet of living space, two bedrooms, one full bathroom, and one half bathroom.A covered front porch wraps around one side of the home and welcomes you inside to an open floor plan with tall ceilings, industrial-grade laminate flooring throughout, and a completely updated interior. The kitchen features custom cabinetry, butcher block countertops, brand-new appliances, and an adjoining dining area. Just off the kitchen is a spacious living room located in the area of the former garage, providing plenty of room to relax or entertain.The first bedroom offers direct access to the full bathroom featuring a walk-in shower. This bedroom does not have a window and is considered non-conforming. The full bathroom also connects to a convenient half bathroom and laundry room combination, with the second bedroom located just off this space. Four wall-mounted heating and cooling units are located throughout the home for added comfort.The home comes partially furnished, with the table and matching chairs located in the corner of the living room excluded from the sale.Enjoy lake life with convenient access to the community dock and the option to purchase a boat slip at an additional cost. Three additional lots are also available for buyers looking for even more space. Whether you're searching for a full-time residence, weekend lake retreat, or getaway near Table Rock Lake, this beautifully remodeled property has so much to offer!
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

-$574

Cap rate

3.6%

Cash-on-cash

-13.8%

DSCR

0.57

Est. annual revenue$14,451
Property tax($2,499)
Insurance($1,000)
Utilities($0)
HOA($0)
Management($1,156)
Maintenance reserve($723)
Total operating expenses($5,377)
Net operating income$9,074
Down payment$49,980
Loan amount$199,920
Monthly payment (P&I)$1,330.07
Annual debt service($15,961)
Annual cash flow-$6,887

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