← 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

894 Discovery Bay Drive — photo 1894 Discovery Bay Drive — photo 2894 Discovery Bay Drive — photo 3894 Discovery Bay Drive — photo 4894 Discovery Bay Drive — photo 5894 Discovery Bay Drive — photo 6894 Discovery Bay Drive — photo 7894 Discovery Bay Drive — photo 8894 Discovery Bay Drive — photo 9894 Discovery Bay Drive — photo 10894 Discovery Bay Drive — photo 11894 Discovery Bay Drive — photo 12894 Discovery Bay Drive — photo 13894 Discovery Bay Drive — photo 14894 Discovery Bay Drive — photo 15894 Discovery Bay Drive — photo 16894 Discovery Bay Drive — photo 17894 Discovery Bay Drive — photo 18894 Discovery Bay Drive — photo 19894 Discovery Bay Drive — photo 20894 Discovery Bay Drive — photo 21894 Discovery Bay Drive — photo 22894 Discovery Bay Drive — photo 23894 Discovery Bay Drive — photo 24894 Discovery Bay Drive — photo 25894 Discovery Bay Drive — photo 26894 Discovery Bay Drive — photo 27894 Discovery Bay Drive — photo 28894 Discovery Bay Drive — photo 29894 Discovery Bay Drive — photo 30894 Discovery Bay Drive — photo 31894 Discovery Bay Drive — photo 32894 Discovery Bay Drive — photo 33894 Discovery Bay Drive — photo 34894 Discovery Bay Drive — photo 35894 Discovery Bay Drive — photo 36894 Discovery Bay Drive — photo 37894 Discovery Bay Drive — photo 38894 Discovery Bay Drive — photo 39894 Discovery Bay Drive — photo 40894 Discovery Bay Drive — photo 41894 Discovery Bay Drive — photo 42894 Discovery Bay Drive — photo 43894 Discovery Bay Drive — photo 44894 Discovery Bay Drive — photo 45894 Discovery Bay Drive — photo 46894 Discovery Bay Drive — photo 47894 Discovery Bay Drive — photo 48894 Discovery Bay Drive — photo 49894 Discovery Bay Drive — photo 50894 Discovery Bay Drive — photo 51894 Discovery Bay Drive — photo 52894 Discovery Bay Drive — photo 53894 Discovery Bay Drive — photo 54894 Discovery Bay Drive — photo 55894 Discovery Bay Drive — photo 56894 Discovery Bay Drive — photo 57894 Discovery Bay Drive — photo 58894 Discovery Bay Drive — photo 59894 Discovery Bay Drive — photo 60
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

-$10,405

Cap rate

0.1%

Cash-on-cash

-31.4%

DSCR

0.02

Est. annual revenue$20,976
Property tax($7,347)
Insurance($7,960)
Utilities($0)
HOA($700)
Management($1,678)
Maintenance reserve($1,049)
Net operating income$2,242
Down payment$398,000
Loan amount$1,592,000
Monthly payment (P&I)$10,591.62
Annual debt service($127,099)
Annual cash flow-$124,857

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.

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