← New analysisCompare properties →
ACTIVEsingle familyvia mls

20 Grand Mayne Road

Blue Eye, MO, 65611

3 bd3 ba2,302 sqftBuilt 2007

Listing courtesy of Foggy River Realty LLC · (417) 334-5433 · MLS# SOM60332727

List price

$545,000

$237/sqft

Listing description
Experience the Table Rock Lake lifestyle in this beautiful French Country lake-view townhome located in the sought-after gated community of Grand Cru Landing at the Lake in Blue Eye. From the moment you arrive, you'll appreciate the peaceful setting, beautiful surroundings, and inviting lake-community atmosphere.Offering 3 bedrooms, 2.5 baths, and approximately 2,404 square feet, this home welcomes you with a spacious great room featuring soaring vaulted ceilings and a cozy fireplace. The kitchen offers granite countertops and plenty of space for gathering, while beautiful wood and tile flooring add warmth and character throughout. The spacious primary suite provides a relaxing retreat with a large walk-in closet and walk-in shower. The home is being sold fully furnished, with the exception of personal items, making it easy to start enjoying lake life from day one.One of the highlights is the large covered deck with beautiful views of Table Rock Lake and the surrounding Ozark Mountains--the perfect place for morning coffee, evening gatherings, or simply relaxing and taking in the view.Grand Cru Landing offers a gated setting, community swimming pool, clubhouse, and community swim area. Annual HOA dues are $2,600 and include HOA fees, water and sewer fees, common-area landscaping and exterior maintenance, as well as maintenance of the community pool and clubhouse.Whether you're searching for a full-time residence or the perfect Table Rock Lake getaway, this home delivers the views, furnishings, amenities, and lake lifestyle you've been looking for!
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

-$2,176

Cap rate

1.6%

Cash-on-cash

-24.0%

DSCR

0.25

Est. annual revenue$18,867
Property tax($2,939)
Insurance($2,180)
Utilities($0)
HOA($2,600)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($10,172)
Net operating income$8,696
Down payment$109,000
Loan amount$436,000
Monthly payment (P&I)$2,900.72
Annual debt service($34,809)
Annual cash flow-$26,113

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.

IDX & copyright information