← New analysisCompare properties →
ACTIVEsingle familyvia mls

10 Shellie Lane

Branson, MO, 65616

7 bd9 ba4,290 sqftBuilt 2023

List price

$850,000

Your Table Rock Lake Escape
Financial analysis

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

Monthly cash flow

-$2,103

Cap rate

3.4%

Cash-on-cash

-14.8%

DSCR

0.54

Est. annual revenue$85,319
Stays / year67
Property tax($15,785)
Insurance($4,250)
Utilities($3,000)
HOA($5,880)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$29,052
Down payment$170,000
Loan amount$680,000
Monthly payment (P&I)$4,524.06
Annual debt service($54,289)
Annual cash flow-$25,237
Break-even occupancy79.0%

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
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.

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.