← New analysisCompare properties →
ACTIVEcondovia mls

346 Terrace Crest Lane, Unit 2

Reeds Spring, MO, 65737

2 bd1 ba415 sqftBuilt 1953

List price

$250,000

346-Terrace-Crest-Ln-Kimberling-Stay
Financial analysis

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

Monthly cash flow

-$86

Cap rate

6.0%

Cash-on-cash

-2.1%

DSCR

0.94

Est. annual revenue$40,150
Stays / year67
Property tax($2,500)
Insurance($1,250)
Utilities($3,000)
HOA($2,400)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$14,940
Down payment$50,000
Loan amount$200,000
Monthly payment (P&I)$1,330.60
Annual debt service($15,967)
Annual cash flow-$1,027
Break-even occupancy57.4%

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
Own a rare slice of one of Table Rock Lake's most beloved waterfront traditions. Welcome to Royalty Shores, a thoughtfully reimagined lakefront retreat where generations of families have gathered to create their own version of 'that one unforgettable summer on the water.' Tucked along the crystal-clear shoreline in the heart of the Ozarks, this is more than a cabin, it's an invitation to slow down, reconnect, & savor the moments that matter most. Formerly part of the cherished Crest Lodge, where guests returned year after year to rest, recharge & swap fishing stories that seemed to grow larger with every telling, this iconic property has been transformed into individually owned lakefront residences. Eagles soar overhead, gentle waves lap the shoreline, & everyday stresses fade into the background. Spend your days strolling the shoreline, casting a line, kayaking, cooling off in the lake, or relaxing beneath the trees w/ your favorite book in hand. Whether you're seeking a personal retreat or an income-producing opportunity, owners may enjoy their cabin privately or continue the tradition through nightly rentals. Community amenities include a lakeside swimming pool, playground, shoreline access, lawn care, & low HOA dues designed to keep your weekends focused on lake life. This cozy, nostalgic two bed, one bath cabin offers everything you need including spacious kitchen to dining & cool lake breezes. Sliding glass doors open to the grilling deck, creating the perfect space to gather after a day on the lake. Sold turn-key for immediate enjoyment. Complete your lake package w/ an optional 10x24 boat slip available just below (add $65k). Slips are for owner use only. By land you're just min from shopping, dining, boutiques, Branson & the Mark Twain National Forest. By water enjoy easy access to marinas, boat-up restaurants, hidden coves & endless sunset cruises. Continue a cherished Table Rock Lake tradition @ Royalty Shores.

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.