ACTIVEsingle familyvia mls

244 Thomas Lane

Shell Knob, MO, 65747

3 bd5 ba4,580 sqftBuilt 2006

List price

$2,600,000

Financial analysis

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

Monthly cash flow

-$12,838

Cap rate

0.5%

Cash-on-cash

-29.6%

DSCR

0.07

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,859)

Insurance($13,000)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$12,007

Down payment$520,000

Loan amount$2,080,000

Monthly payment (P&I)$13,838.29

Annual debt service($166,060)

Annual cash flow-$154,053

Break-even occupancy329.5%

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

Views, Views, Views! RARE Red-Lined Zoned Luxury Lakefront Estate on Table Rock Lake backs to Mark Twain National Forest.Rare opportunity-- One of Shell Knob's most extraordinary lakefront properties--Centrally located on TRL--16 acres of prime, mostly cleared, private dock & expansive shoreline frontage. Whether you're envisioning a private retreat, equestrian estate, hobby farm, or future development, this fully REMODELED property is the ultimate expression of luxury lake living & long-term investment potential. Efficient Geothermal & Upgraded Solar.Private 2-slip dock (12x30 each) with swim deck.Step inside the open floor plan with stunning floor-to-ceiling windows framing panoramic lake vistas and 13-foot vaulted ceilings that flood the space with natural light. Three fireplaces, granite countertops, hardwood flooring, and stone tile finishes reflect refined craftsmanship throughout.The chef's kitchen--a true showstopper--features a Wolf gas cooktop, double wall ovens, & individual Sub-Zero refrigerator/freezer located in a separate scullery with prep sink, perfect for entertaining.Boasting 3 large bedrooms & 3 full baths and 2 half baths, this home seamlessly combines elegance with livability. The main-level primary suite offers tranquil lake views and accessible design, with ADA doors & a wheelchair elevator from the garage for effortless convenience.Enjoy the expansive deck & watch the magnificent sunrises & eagles. Fisherman's Paradise where the James River meets the White River.With a 3-car attached garage, 2-car oversized detached garage w/ dedicated workshop, there's no shortage of space.Move-in ready lakefront retreat; all the work has been done for you. Enjoy the lake life from day one. Just minutes from Stone Water Cove Resort--you can enjoy exquisite lakeside dining--yet return home to the privacy and serenity of your own personal resort.Lakefront Luxury Life starts here!

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.