← New analysisCompare properties →
ACTIVEsingle familyvia mls

63 Osprey Lane

Blue Eye, MO, 65611

4 bd4 ba4,744 sqftBuilt 1994

List price

$1,475,000

63 Osprey Lane
Financial analysis

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

Monthly cash flow

-$5,819

Cap rate

1.7%

Cash-on-cash

-23.7%

DSCR

0.26

Est. annual revenue$58,218
Stays / year67
Property tax($1,892)
Insurance($7,375)
Utilities($3,000)
HOA($1,000)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$24,374
Down payment$295,000
Loan amount$1,180,000
Monthly payment (P&I)$7,850.57
Annual debt service($94,207)
Annual cash flow-$69,833
Break-even occupancy157.0%

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
Hidden behind private gates overlooking Table Rock Lake lies an Estate Home so striking and architecturally unique, it feels like it belongs on the pages of Rolling Stone magazine. Bold, unforgettable, and designed to impress at every turn, this is not just a home -- it's a statement piece. From the private entry and natural landscaping to the sweeping lake views that command attention from nearly every room, every detail was curated to create a one-of-a-kind experience.Inside, the home unfolds like a luxury celebrity retreat. Towering vaulted ceilings, dramatic walls of glass, and massive hand-hewn timber beams create an atmosphere that is both ruggedly sophisticated and effortlessly glamorous built around 4 Bodark Tree trunks, Multiple fireplaces add warmth and ambiance, while natural light floods the home, making every space feel cinematic and alive.The designer kitchen was built for entertaining on a grand scale, featuring premium appliances, stunning granite surfaces, and custom finishes that elevate every gathering. Whether hosting unforgettable parties or enjoying a quiet evening overlooking the lake, this home delivers an atmosphere people will talk about long after they leave.Step outside and the experience only becomes more extraordinary. A resort-style pool overlooks the sparkling waters of the lake, creating the perfect setting for sunset cocktails, late-night swims, and unforgettable weekends with family and friends. The luxurious primary suite feels like a private spa retreat, complete with imported handcrafted doors from India, oversized walk-in closets, and dual laundry spaces designed for ultimate convenience.Rarely does a property combine this level of style, privacy, luxury, and personality into one unforgettable estate. This is the kind of home people remember -- iconic, bold, and unlike anything else on Table Rock Lake. A boat slip is also available for additional purchase, offering the opportunity to fully embrace the ultimate l

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.