← New analysisCompare properties →
ACTIVEothervia mls

32 Ledgestone Road

Shell Knob, MO, 65747

3 bd2 ba2,619 sqftBuilt 1992

List price

$319,000

dji_fly_20260507_090920_0001_17781638351
Financial analysis

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

Monthly cash flow

$455

Cap rate

8.1%

Cash-on-cash

8.6%

DSCR

1.27

Est. annual revenue$49,184
Stays / year67
Property tax($432)
Insurance($1,595)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,839
Down payment$63,800
Loan amount$255,200
Monthly payment (P&I)$1,697.85
Annual debt service($20,374)
Annual cash flow$5,464
Break-even occupancy45.3%

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
Wake up to the peace and quiet of Table Rock Lake in this spacious and well-maintained home offering the perfect blend of comfort, convenience, and lake life living. This beautifully cared-for double wide with two thoughtfully designed additions provides an open, airy feel with an abundance of windows that fill the home with natural light and showcase the scenic surroundings.Being sold furnished, this property is truly move-in ready -- ideal as a full-time residence, weekend getaway, or vacation retreat. The expansive layout offers plenty of room for entertaining family and friends, while the circle drive provides easy access and ample parking. Car enthusiasts, hobbyists, and lake lovers alike will appreciate the impressive detached 4-car garage with abundant storage space for vehicles, lake toys, and more. Enjoy the convenience of a nearby boat dock where a boat slip is available for purchase, making it easy to spend your days on the water. A golf cart is also available for purchase, adding even more ease and enjoyment to lake-area living.

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.