ACTIVEsingle familyvia mls

65 High Noon Lane

Blue Eye, MO, 65611

3 bd2 ba1,152 sqftBuilt 2017

Listing courtesy of Gerken & Associates, Inc. · (417) 334-1892 · MLS# SOM60326932

List price

$259,000

4% price cut$269,000

$225/sqft

Listing description

Your Table Rock Lake retreat awaits! This charming one-level lakefront cabin offers the perfect blend of comfort, relaxation, and lake living with three bedrooms, two bathrooms, and a spacious kitchen designed for gathering. Enjoy the peaceful Ozark setting from the large covered front and back decks, or unwind in the shaded backyard surrounded by nature. A private deck with a hot tub provides the ideal spot to relax after a day on the water. Step directly from your backyard to a quiet cove on Table Rock Lake and enjoy the convenience of true lakefront living. There's even a 10'x20' boat slip in an existing community dock available within walking distance for an additional $50,000. Whether you're searching for a full-time residence, weekend getaway, or vacation retreat, this property offers endless opportunities to enjoy the lake lifestyle. Schedule your private tour today!

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$406

Cap rate

4.5%

Cash-on-cash

-9.4%

DSCR

0.71

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,106

Property tax($2,590)

Insurance($1,036)

Utilities($0)

HOA($450)

Management($1,448)

Maintenance reserve($905)

Total operating expenses($6,430)

Net operating income$11,676

Down payment$51,800

Loan amount$207,200

Monthly payment (P&I)$1,378.51

Annual debt service($16,542)

Annual cash flow-$4,866

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.