← New analysisCompare properties →
ACTIVEsingle familyvia mls

87 Bluff Lane

Shell Knob, MO, 65747

3 bd1 ba1,128 sqftBuilt 1972

Listing courtesy of Mayhew Realty Group LLC · (417) 319-6955 · MLS# SOM60316795

List price

$300,000

$266/sqft

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.The enclosed sunroom offers all season enjoyment of the beauty of Table Rock Lake. You could easily add a mini split. 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.
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

-$711

Cap rate

3.5%

Cash-on-cash

-14.2%

DSCR

0.55

Est. annual revenue$17,730
Property tax($3,000)
Insurance($1,200)
Utilities($0)
HOA($600)
Management($1,418)
Maintenance reserve($887)
Total operating expenses($7,105)
Net operating income$10,625
Down payment$60,000
Loan amount$240,000
Monthly payment (P&I)$1,596.73
Annual debt service($19,161)
Annual cash flow-$8,535

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