← New analysisCompare properties →
ACTIVEcondovia mls

350 Campbell Point Road, Unit 1-2

Shell Knob, MO, 65747

6 bd6 ba3,519 sqftBuilt 1991

Listing courtesy of RE/MAX Lakeside · (417) 858-6126 · MLS# SOM60316507

List price

$499,900

$142/sqft

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.
Financial analysis

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

Monthly cash flow

$1,323

Cap rate

9.6%

Cash-on-cash

15.9%

DSCR

1.50

Est. annual revenue$89,527
Stays / year58
Property tax($4,999)
Insurance($2,500)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($17,905)
Maintenance reserve($4,476)
Cleaning($5,256)
Lodging / tourism tax($3,581)
Total operating expenses($41,717)
Net operating income$47,810
Down payment$99,980
Loan amount$399,920
Monthly payment (P&I)$2,660.68
Annual debt service($31,928)
Annual cash flow$15,882
Break-even occupancy34.9%

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