← New analysisCompare properties →
ACTIVEsingle familyvia mls

87 Bluff Lane

Shell Knob, MO, 65747

3 bd1 ba1,562 sqftBuilt 1972

List price

$340,000

Lake home
Financial analysis

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

Monthly cash flow

$277

Cap rate

7.4%

Cash-on-cash

4.9%

DSCR

1.15

Est. annual revenue$49,184
Stays / year67
Property tax($520)
Insurance($1,700)
Utilities($3,000)
HOA($600)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,045
Down payment$68,000
Loan amount$272,000
Monthly payment (P&I)$1,809.62
Annual debt service($21,715)
Annual cash flow$3,330
Break-even occupancy49.1%

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
Shell Knob, Table Rock Lake, Sycamore Landing! Lakeview! Extra level cleared lot included! Come check out this well-maintained one-level home with a lakeview and an extra lot included! The additional cleared, fenced, and level lot--valued at approximately $50,000--is included in the price and offers endless possibilities. Build a guest house, add a shop, or create additional outdoor living space.This property sits on two level lots and features a stunning 17x12 sunroom (approx. $40,000 addition) that provides the perfect place to relax while enjoying the view. The former 23x13 garage has been converted into a fun 'man cave' space, perfect for watching football games, entertaining friends, or neighborhood gatherings.Outdoor living is easy here with a 21x10 covered patio ideal for barbecuing, which borders the extra lot and provides plenty of space for outdoor enjoyment. The additional lot is fully cleared and fenced, making it ready for future improvements.Inside the home you'll find a comfortable living room with a wood-burning ledgestone fireplace, creating a warm and inviting atmosphere. The kitchen features newer stainless steel appliances, and the bathroom has been nicely updated.The property also offers extra parking and a beautiful magnolia tree in the front yard that adds charm and curb appeal.The neighborhood is served by community water and septic. For lake lovers, you can lease a boat slip at Campbell Point Marina just a short drive away, making it easy to enjoy everything the lake lifestyle has to offer.Whether you're looking for a full-time residence, vacation home, or investment property, this unique opportunity with an included extra lot and lakeview is one you won't want to miss.

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.