ACTIVEsingle familyvia mls

1007 Fish N Fun Drive

Shell Knob, MO, 65747

3 bd1 ba1,061 sqftBuilt 1960

List price

$209,900

Financial analysis

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

Monthly cash flow

$1,095

Cap rate

12.7%

Cash-on-cash

31.3%

DSCR

1.98

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($271)

Insurance($1,050)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$26,544

Down payment$41,980

Loan amount$167,920

Monthly payment (P&I)$1,117.18

Annual debt service($13,406)

Annual cash flow$13,138

Break-even occupancy31.6%

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

Charming 3 bedroom, 1 bath lake retreat on a beautiful shaded lot with 2 full RV hookups featuring water, electric, and septic! Recent updates include new flooring and refreshed kitchen cabinets. Enjoy a winter lake view, easy lake access just steps away, and the Fish-N-Fun Boat Launch conveniently located right down the road. Property also offers a private well and septic, fenced yard, and a spacious 10x15 storage shed. The perfect weekend getaway or full-time lake home!

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.