← New analysisCompare properties →
ACTIVEcondovia mls

346 Terrace Crest Lane, Unit 6

Reeds Spring, MO, 65737

6 bd2 ba1,392 sqftBuilt 1953

List price

$550,000

346-Terrace-Crest-Ln-Lakefront-View
Financial analysis

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

Monthly cash flow

$201

Cap rate

6.8%

Cash-on-cash

2.2%

DSCR

1.07

Est. annual revenue$76,285
Stays / year67
Property tax($5,500)
Insurance($2,750)
Utilities($3,000)
HOA($2,400)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$37,541
Down payment$110,000
Loan amount$440,000
Monthly payment (P&I)$2,927.33
Annual debt service($35,128)
Annual cash flow$2,413
Break-even occupancy52.4%

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
Own a rare slice of one of Table Rock Lake's most beloved waterfront traditions. Welcome to Royalty Shores, a thoughtfully reimagined lakefront retreat where generations of families have gathered to create their own version of 'that one unforgettable summer on the water.' Tucked along the crystal-clear shoreline in the heart of the Ozarks, this is more than a cabin, it's an invitation to slow down, reconnect, & savor the moments that matter most. Formerly part of the cherished Crest Lodge, where guests returned year after year to rest, recharge & swap fishing stories that seemed to grow larger with every telling, this iconic property has been transformed into individually owned lakefront residences. Eagles soar overhead, gentle waves lap the shoreline, & everyday stresses fade into the background. Spend your days strolling the shoreline, casting a line, kayaking, cooling off in the lake, or relaxing beneath the trees w/ your favorite book in hand. Whether you're seeking a personal retreat or an income-producing opportunity, owners may enjoy their cabin privately or continue the tradition through nightly rentals. Community amenities include a lakeside swimming pool, playground, shoreline access, lawn care, & low HOA dues designed to keep your weekends focused on lake life. This cozy, nostalgic lock-out duplex offers a total of 6 bedrooms, 2 baths, 2 kitchens, open living & dining areas, walk-in showers, & expansive water views. Sliding glass doors open to covered grilling deck/covered patio creating the perfect spaces to gather after a day on the lake. Sold turn-key for immediate enjoyment. Upper unit offers walk in access & lower private rear access. Complete your lake package w/ an optional 10x24 boat slips avail just below (add $65k each). Slips are for owner use only. By land you're just min from shopping, dining, boutiques, Branson & the Mark Twain National Forest. By water enjoy easy access to marinas, boat-up restaurants, hidden coves & endless sunset cruises.

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.