← New analysisCompare properties →
ACTIVEsingle familyvia mls

26 E Second Lane

Shell Knob, MO, 65747

3 bd3 ba2,700 sqftBuilt 2023

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60332854

List price

$550,000

$204/sqft

Listing description
Just 3 minutes from Table Rock Lake, this one-of-a-kind barndominium-style home offers the space, flexibility and laid-back lifestyle you've been looking for! The neighborhood boat launch is located only a short buggy ride away . Built in 2023, this 11/2-story main home sits on 3 lots & features approximately 2,100 sf ft, with 1,200 sq ft on the main level including the primary bedroom and full bath. Upstairs, the spacious 900 sq ft loft includes a second bedroom, full bath and its own deck--an ideal spot to relax and unwind. Covered porches along two sides of the home provide even more space to enjoy the peaceful surroundings. Need room for the boat, lake toys, guests or extended family? The impressive 30x40 garage offers plenty of possibilities and includes approximately 600 sq. ft. of additional living space with a living room, kitchenette, bedroom & a full bath. No detail was overlooked, from the quality finishes throughout & the beautifully designed landscaping. A 12x20 storage building is another added bonus. Great location with several marinas nearby. Point 21 is only minutes away. There are boat slips available for yearly lease @ Campbell Point Marina. Dogwood Canyon, Silver Dollar City & Roaring River are just a short drive away. Whether you're searching for a full-time residence, weekend lake retreat, or a property with room for family and friends, this unique Shell Knob home puts you just minutes from all the fun of Table Rock Lake!
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

-$2,034

Cap rate

1.9%

Cash-on-cash

-22.2%

DSCR

0.30

Est. annual revenue$18,867
Property tax($3,500)
Insurance($2,200)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($8,153)
Net operating income$10,715
Down payment$110,000
Loan amount$440,000
Monthly payment (P&I)$2,927.33
Annual debt service($35,128)
Annual cash flow-$24,413

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