ACTIVEsingle familyvia mls

62 N Northfork Lane

Shell Knob, MO, 65747

4 bd3 ba3,140 sqftBuilt 2021

List price

$825,000

Financial analysis

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

Monthly cash flow

-$2,309

Cap rate

3.0%

Cash-on-cash

-16.8%

DSCR

0.47

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($4,533)

Insurance($4,125)

Utilities($3,000)

HOA($1,000)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$24,982

Down payment$165,000

Loan amount$660,000

Monthly payment (P&I)$4,391.00

Annual debt service($52,692)

Annual cash flow-$27,710

Break-even occupancy95.5%

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

Wonderful open floor plan lakeview home with main channel views . 3,700+ sq. ft, 4 bedrooms, 3 baths, and a 28-foot boat slip available for additional purchase walking distance away. Features include a stone arched entry, oversized 3-car garage with EV charging, custom guest suites. The main level offers an open great room with high ceilings, gas fireplace, dining area, and kitchen with 10-foot island, built-in banquette, Bosch appliances, quartz/granite countertops, and butler's pantry with additional dishwasher and refrigerator. Covered and open porches/decks provide exceptional lake views and outdoor living space.The primary suite includes a walk-in shower, built-in stack washer/dryer area, and walk-in closet with custom shelving. Two guest bedrooms and a full bath complete the main level.Quality features include 2x6 exterior/interior walls, Centurion stone, Diamond Kote siding, Andersen black composite windows, wide-plank hardwood floors, 10-foot ceilings, fenced backyard, circular drive, and quality landscaping.

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.