ACTIVEsingle familyvia mls

10 Shellie Lane

Branson, MO, 65616

7 bd9 ba4,290 sqftBuilt 2023

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60321152

List price

$795,000

6% price cut$850,000

$185/sqft

Listing description

Crowne comfort! This 7-bedroom, 9-bathroom lodge comes fully furnished and turnkey ready to go. Nothing to do here but watch it happen! Features a fantastic view of Table Rock Lake, plus numerous special upgrades, including tile showers, a stone fireplace extending to the ceiling, wiring for a hot tub on a wraparound deck, and more. Conveniently located in Indian Point, Crowne View Estates sits near the popular 76 Strip, close to Indian Point Marina and the world-famous Silver Dollar City theme park. This Table Rock Lake community is a hit with visitors, thanks to its inviting indoor and outdoor swimming pools, fitness gym, playground, and proximity to the water. In addition, the homeowners' association covers all exterior maintenance, landscaping, building insurance, water, sewer, and trash service. Absolutely perfect for vacation use, nightly rental investment, or full-time living in the Ozarks.

Financial analysis

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

Monthly cash flow

$28

Cap rate

6.4%

Cash-on-cash

0.2%

DSCR

1.01

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$119,311

Stays / year58

Property tax($15,785)

Insurance($3,975)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,880)

Management($23,862)

Maintenance reserve($5,966)

Cleaning($5,256)

Lodging / tourism tax($4,772)

Total operating expenses($68,196)

Net operating income$51,115

Down payment$159,000

Loan amount$636,000

Monthly payment (P&I)$4,231.32

Annual debt service($50,776)

Annual cash flow$339

Break-even occupancy47.8%

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.