ACTIVEsingle familyvia mls

29 Blackwheel Lane

Shell Knob, MO, 65747

2 bd1 ba1,040 sqftBuilt 1957

List price

$360,000

$346/sqft

Financial analysis

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

Monthly cash flow

-$475

Cap rate

4.8%

Cash-on-cash

-7.9%

DSCR

0.75

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($306)

Insurance($1,800)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($80)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$17,298

Down payment$72,000

Loan amount$288,000

Monthly payment (P&I)$1,916.07

Annual debt service($22,993)

Annual cash flow-$5,695

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 ultimate lake getaway awaits! This charming, fully furnished cabin offers the perfect blend of comfort and convenience for immediate lake living. Included with the home is a 10 x 24-foot boat slip, providing easy access to all the adventure Table Rock Lake has to offer. From the large deck with stunning lake views to the fully equipped kitchen, every detail is designed for making memories. Move in today and start living the lake life tomorrow! Owner/Agent

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.