← New analysisCompare properties →
ACTIVEsingle familyvia mls

894 Discovery Bay Drive

Shell Knob, MO, 65747

4 bd4 ba5,460 sqftBuilt 2021

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60326599

List price

$1,990,000

$364/sqft

Listing description
Prepare to be amazed by this premier custom-built lakefront masterpiece offering breathtaking, unobstructed views of Table Rock Lake and the Ozark Mountains. Walls of windows fill the home with natural light and frame the spectacular scenery from nearly every room. Located in an exclusive gated subdivision featuring a private airstrip, with two boat slips available just down the street, this property delivers the ultimate lake lifestyle.Designed for both everyday living and entertaining, the open-concept floor plan features two spacious living areas, each with its own fireplace, a massive kitchen island, KitchenAid stainless steel appliances, and a built-in Miele smart coffee station. The luxurious main-level owner's suite offers a private sitting area, spa-inspired bath with soaking tub and walk-in shower, plus direct access to laundry within the oversized walk-in closet.Additional highlights include a walk-in pantry, mudroom, hardwood floors, Andersen windows, whole-home generator, and exceptional craftsmanship throughout. The lower level is an entertainer's dream with a stunning granite wet bar, media room, and temperature-controlled wine storage.Step outside to enjoy extraordinary outdoor living spaces accented by unique natural rock formations and a firepit, all set against some of the most incredible lake and mountain views imaginable.Featuring 4 bedrooms, 3.5 baths, and countless custom upgrades, this truly one-of-a-kind property must be seen to be fully appreciated.
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

-$10,238

Cap rate

0.2%

Cash-on-cash

-30.9%

DSCR

0.03

Est. annual revenue$23,272
Property tax($7,347)
Insurance($7,960)
Utilities($0)
HOA($700)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($19,032)
Net operating income$4,240
Down payment$398,000
Loan amount$1,592,000
Monthly payment (P&I)$10,591.62
Annual debt service($127,099)
Annual cash flow-$122,859

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