ACTIVEcondovia mls

31 Woodcliff Road, Unit 31

Shell Knob, MO, 65747

2 bd2 ba986 sqftBuilt 2006

List price

$298,900

Financial analysis

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

Monthly cash flow

-$17

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($706)

Insurance($1,495)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,890

Down payment$59,780

Loan amount$239,120

Monthly payment (P&I)$1,590.87

Annual debt service($19,090)

Annual cash flow-$201

Break-even occupancy55.5%

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

This charming 2 bedroom, 2 bathroom cabin with stunning lake views creates the perfect getaway! This cabin comes with the added perks of a master suite and laundry area.Discover your dream retreat, perfectly positioned to offer breathtaking panoramic views of the lake.As part of a well-maintained condominium community, you'll have access to fantastic amenities, including an outdoor pool, community pavilion, and cozy firepit - ideal for creating lasting memories with family and friends. For added convenience, laundry access is also available, and the condo association takes care of grounds maintenance and lawn care, allowing you to focus on what truly matters: unwinding and enjoying your time off.All of this and it is approved for nightly rentals! So you can choose to relax in your very own retreat, use it as an incoming producing opportunity, or alternate!THIRD PARTY BOAT SLIPS ARE AVAILABLE FOR LEASE AT NEARBY CAMPBELL POINT MARINA! Don't miss out on your own a piece of paradise!

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.