ACTIVEsingle familyvia mls

793 Rambling Road

Shell Knob, MO, 65747

2 bd3 ba1,600 sqftBuilt 2017

List price

$279,900

Financial analysis

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

Monthly cash flow

$93

Cap rate

6.8%

Cash-on-cash

2.0%

DSCR

1.06

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($692)

Insurance($1,400)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,998

Down payment$55,980

Loan amount$223,920

Monthly payment (P&I)$1,489.75

Annual debt service($17,877)

Annual cash flow$1,121

Break-even occupancy52.4%

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

This is your opportunity to bring a vision to life and make it yours! Under construction home is partially finished with two bedrooms, 2 baths (one has a walk-in tub and both have large walk-in closets) upstairs and a basement with a bonus room that could be a third bedroom and bath downstairs. 2 Car Drive under garage. Geothermal well. Awesome 40 x 80 shop Has 220 Electric, hydraulic 16 ft garage doors on both ends and includes a hoist. 6.49 acres. Property is within a few acres (owned by the core) of Table Rock Lake and there is public access approximately 2 miles away.

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.