ACTIVEsingle familyvia mls

97 Sparrow Lane

Shell Knob, MO, 65747

5 bd3 ba2,864 sqftBuilt 2025

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60328793

List price

$499,000

$174/sqft

Listing description

New build with plenty of updates and just a short buggy ride away from Table Rock Lake! Built in 2025, this beautiful home with a walkout basement is top notch! The builder lives in the neighborhood and has been building homes for 60 years. Far from the normal speck home 97 Sparrow has an attached list of upgrades that sets this new build apart. From the custom cabinetry, to the timeless granite, composite decking to energy saving HVAC...the lists goes on and on. Main level has 3 bedrooms and 2 full baths, open great room with living/kitchen, and dining. Lower level has another living area, kitchen with bar complete with refrigerator hookup, dishwasher and built in microwave. Two bedrooms, full bath, concrete storm shelter and a large laundry/mechanical room. Builder can also put a stackable laundry unit upstairs if desired for extra $. Listing is for 3 lots. House is on the center lot, lateral field is to the right and the lot to the left of house would the perfect place for an extra garage/shop in the future! Just a short buggy ride away is an optional 12x36 boat slip for $125,000. They don't make this size anymore so this is somewhat of a unicorn situation for sure! Boat dock has a very easy entry also!

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

-$1,231

Cap rate

3.4%

Cash-on-cash

-14.8%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$27,688

Property tax($4,990)

Insurance($1,996)

Utilities($0)

HOA($0)

Management($2,215)

Maintenance reserve($1,384)

Total operating expenses($10,585)

Net operating income$17,103

Down payment$99,800

Loan amount$399,200

Monthly payment (P&I)$2,655.89

Annual debt service($31,871)

Annual cash flow-$14,768

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.