← New analysisCompare properties →
ACTIVEcondovia mls

346 Terrace Crest Lane, Unit 12

Reeds Spring, MO, 65737

5 bd2 ba1,734 sqftBuilt 1953

List price

$450,000

346-Terrace-Crest-Ln-Vacation-Lodge
Financial analysis

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

Monthly cash flow

$294

Cap rate

7.2%

Cash-on-cash

3.9%

DSCR

1.12

Est. annual revenue$67,251
Stays / year67
Property tax($4,500)
Insurance($2,250)
Utilities($3,000)
HOA($2,400)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$32,266
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow$3,525
Break-even occupancy50.6%

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
Own a rare slice of one of Table Rock Lake's most beloved waterfront traditions. Welcome to Royalty Shores, a thoughtfully reimagined lakefront retreat where generations of families have gathered to create their own version of 'that one unforgettable summer on the water.' Tucked along the crystal-clear shoreline in the heart of the Ozarks, this is more than a cabin, it's an invitation to slow down, reconnect, & savor the moments that matter most. Formerly part of the cherished Crest Lodge, where guests returned year after year to rest, recharge & swap fishing stories that seemed to grow larger with every telling, this iconic property has been transformed into individually owned lakefront residences. Eagles soar overhead, gentle waves lap the shoreline, & everyday stresses fade into the background. Spend your days strolling the shoreline, casting a line, kayaking, cooling off in the lake, or relaxing beneath the trees w/ your favorite book in hand. Whether you're seeking a personal retreat or an income-producing opportunity, owners may enjoy their cabin privately or continue the tradition through nightly rentals. Community amenities include a lakeside swimming pool, playground, shoreline access, lawn care, & low HOA dues designed to keep your weekends focused on lake life. This spacious 5 bed 2 bath cabin offers everything you need to gather after a day on the lake including spacious kitchen to dining, formal living, & cool lake breezes off grilling deck. Sold turn-key for immediate enjoyment. Complete your lake package w/ an optional 10x24 boat slip available just below (add $65k). Slips are for owner use only. By land you're just min from shopping, dining, boutiques, Branson & the Mark Twain National Forest. By water enjoy easy access to marinas, boat-up restaurants, hidden coves & endless sunset cruises. Continue a cherished Table Rock Lake tradition @ Royalty Shores.

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.