← New analysisCompare properties →
ACTIVEmulti familyvia mls

462 Campbell Point Road

Shell Knob, MO, 65747

3 bd3 ba2,250 sqftBuilt 1968

List price

$479,500

Property Outline 2025-02-16
Financial analysis

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

Monthly cash flow

-$491

Cap rate

5.2%

Cash-on-cash

-6.1%

DSCR

0.81

Est. annual revenue$49,184
Stays / year67
Property tax($729)
Insurance($2,398)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,739
Down payment$95,900
Loan amount$383,600
Monthly payment (P&I)$2,552.10
Annual debt service($30,625)
Annual cash flow-$5,886
Break-even occupancy65.5%

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
Rare opportunity to own a versatile 3-acre income-producing investment property on thereown parcels with multiple revenue streams! This unique property features 2 fully renovated homes and a 20 inclosed storage units,with room to add outdoor storage as well offering excellent income potential.The main home offers approximately 1,500 sq ft with 3 bedrooms and 2 bathrooms situated on .60 acres. The second home features approximately 750 sq ft with 1 bedroom and 1 bathroom on .55 acres, perfect to add to your rental portfolio, guest house, or additional living space.Located behind the homes are 20 covered storage units plus room to fence in and have 20+ outdoor storage spaces spread across 1.88 acres, creating strong investment opportunities and consistent cash flow potential. Both homes were completely gutted and extensively renovated between 2015-2017 with major updates throughout, making this property tenant occupied currently and can continue to do so or make this a mult home/guest property! Whether you are looking to expand your investment portfolio or own a property with multiple income sources, this one offers endless possibilities!

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.