ACTIVEsingle familyvia mls

386 S Heatherwood Road

Shell Knob, MO, 65747

2 bd2 ba1,360 sqftBuilt 2026

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60331559

List price

$279,000

$205/sqft

Listing description

Comfortable One-Level Living Near All That Shell Knob Has to Offer.Enjoy easy, comfortable living in this 2-bedroom, 2-bath, 1,300-square-foot all-electric home, conveniently located near all of Shell Knob's amenities. Designed with both comfort and accessibility in mind, this home offers extra-wide doorways and hallways, plus a zero-entry shower, making it an excellent choice for seniors or anyone seeking convenient one-level living.The thoughtfully designed interior features luxury vinyl flooring, granite countertops, a fully applianced kitchen, dedicated laundry room, and an electric stone fireplace that creates a warm and inviting focal point in the living area.Step outside and enjoy both front and rear covered porches, providing wonderful spaces for morning coffee, outdoor entertaining, or simply relaxing and enjoying the peaceful surroundings. A paved driveway and sidewalk add to the home's convenience and ease of access.The neighborhood also offers a community boat ramp with easy access to the lake for fishing, swimming, and recreation, making it easy to enjoy the outdoor lifestyle that makes Shell Knob such a desirable place to call home.Comfortable. Accessible. Low-maintenance. Lake-area living at its best!

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

-$763

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.49

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($2,790)

Insurance($1,116)

Utilities($0)

HOA($0)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($5,785)

Net operating income$8,667

Down payment$55,800

Loan amount$223,200

Monthly payment (P&I)$1,484.96

Annual debt service($17,819)

Annual cash flow-$9,153

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.