← New analysisCompare properties →
ACTIVEcondovia mls

350 Campbell Point Road, Unit 1-2

Shell Knob, MO, 65747

6 bd6 ba3,519 sqftBuilt 1991

List price

$499,900

2 units
Financial analysis

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

Monthly cash flow

$1,045

Cap rate

8.9%

Cash-on-cash

12.5%

DSCR

1.39

Est. annual revenue$76,285
Stays / year67
Property tax($1,225)
Insurance($2,500)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$44,467
Down payment$99,980
Loan amount$399,920
Monthly payment (P&I)$2,660.68
Annual debt service($31,928)
Annual cash flow$12,538
Break-even occupancy41.5%

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
Live in one side of this duplex and rent out the other side to pay for this lakeview investment opportunity! Located less than five minutes from Campbell Point Marina, with the option to lease a boat slip. Each unit features three bedrooms and 2.5 baths, including two primary suites with ensuite baths, an open-concept main level with kitchen, dining, and living area, plus an additional living space on the lower level. A professionally installed pass-through door adds exceptional flexibility, allowing the property to function as one expansive residence--perfect for large families. Lower-level utility rooms add convenience, while the deck with a privacy divider provides each unit its own outdoor retreat for views of Table Rock Lake. The property sits on a large lot of over half an acre and includes a generous gravel parking area accommodating up to eight vehicles, ideal for guests or renters. Currently approved for short-term rental through Stone County, this property offers a strong history of both long-term and short-term returns, making it a rare opportunity for flexible lake living and built-in income.

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.