ACTIVEsingle familyvia mls

40 Bluff Lane

Shell Knob, MO, 65747

3 bd2 ba1,645 sqftBuilt 1983

List price

$499,900

Financial analysis

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

Monthly cash flow

-$649

Cap rate

4.8%

Cash-on-cash

-7.8%

DSCR

0.76

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($625)

Insurance($2,500)

Utilities($3,000)

HOA($600)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$24,141

Down payment$99,980

Loan amount$399,920

Monthly payment (P&I)$2,660.68

Annual debt service($31,928)

Annual cash flow-$7,787

Break-even occupancy68.9%

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

**Your Dream Lakefront Retreat Awaits!**Experience the ultimate in lakefront living with this completely remodeled 3-bedroom, 2-bathroom home, boasting breathtaking panoramic views of Table Rock Lake. This fully furnished, turn-key property is designed for relaxation and enjoyment, making it the perfect getaway or permanent residence.As you enter, you'll be greeted by a bright and airy atmosphere, accentuated by vaulted, beamed ceilings in the living room that perfectly frame the stunning waterscape. Enjoy exceptional lake views from every corner of the spacious open living area that seamlessly connects to the kitchen and dining space with luxury vinyl plank flooring throughout. The kitchen is a true highlight, featuring brand-new stainless steel appliances, luxurious quartz countertops, and a large island that not only offers extra storage but also serves as a cozy gathering spot for friends and family. Both bathrooms are designed with modern walk-in showers, providing a spa-like experience. The additional bonus living room with lake views downstairs is ideal for entertaining large gatherings, ensuring everyone feels at home.One of the unique features of this property is the additional lot that comes with it--a rare find! Imagine the possibilities: build a spacious garage, create an outdoor entertainment area with stunning views of the lake, or cultivate your own garden sanctuary. The options are limitless!Step outside to enjoy easy access to the water, perfect for swimming or fishing. Relax on the wrap-around deck on the upper level or unwind in the covered patio below, soaking in the tranquility of lake life.With a 10'x28' boat slip available for an additional $85,000, you can easily take advantage of the glorious lakeside activities that await you. Don't miss this rare opportunity to own a beautifully furnished lakefront home with endless possibilities for expansion or outdoor entertainment. Make this dream retreat yours today!

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.