ACTIVEsingle familyvia mls

784 Lake Road

Shell Knob, MO, 65747

2 bd2 ba1,540 sqftBuilt 2003

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336726

Call417-230-8696 Text

List price

$599,000

$389/sqft

Listing description

LIVE THE TABLE ROCK LAKE LIFE! Discover your own private slice of Ozarks paradise with breathtaking main channel views, over 400 feet of lake frontage, and a peaceful wooded setting! This beautiful 1,540 sq. ft. lakefront home is all about enjoying the water, whether you're boating, entertaining, or simply relaxing and soaking in the incredible views.The expansive 1,000 sq. ft. lakeside deck, complete with a hot tub, is the perfect place for morning coffee, sunset gatherings, or unwinding after a day on the lake. Inside, you'll appreciate cherry cabinetry, granite countertops, beautiful wood floors, custom finishes, and a cozy wood-burning fireplace. The spacious primary suite offers private deck access, a walk-in closet, and a newer luxurious rain/steam shower.Outside, enjoy the natural beauty of the Ozarks with mature trees, abundant wildlife, fire pits, and plenty of room to relax and explore. The property includes two Table Rock Lakefront lots with over 400 feet of shoreline.And what would lake life be without a boat? A 10' x 26' boat slip with a 6,000 lb. lift, located just a two-minute walk away, may be available for additional purchase. A convenient neighborhood boat launch adds to the appeal.Whether you're looking for a full-time lakefront residence or a weekend getaway, this property delivers the lifestyle you've been dreaming of. Come for the views, stay for the lake life! Well-maintained home, with recent septic service and a current Corp vegetation permit.

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

-$2,839

Cap rate

0.7%

Cash-on-cash

-28.4%

DSCR

0.11

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($5,990)

Insurance($2,396)

Utilities($0)

HOA($0)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($10,265)

Net operating income$4,187

Down payment$119,800

Loan amount$479,200

Monthly payment (P&I)$3,188.13

Annual debt service($38,258)

Annual cash flow-$34,071

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.

Call

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.