ACTIVEsingle familyvia mls

233 S Rosewood Street

Shell Knob, MO, 65747

2 bd3 ba1,482 sqftBuilt 2026

Listing courtesy of RE/MAX Lakeside · (417) 858-6126 · MLS# SOM60328075

List price

$249,000

$168/sqft

Listing description

New construction lake house with easy access to Table Rock Lake! Located within the reimagined Village of Waters Edge, this chalet-style home offers modern finishes, a functional layout, and an exceptional opportunity to enjoy the lake lifestyle in the heart of Shell Knob.This floor plan features a private bedroom and full bath on the main level, with an additional bedroom and full bath upstairs--perfect for guests, family, or weekend escapes. A dramatic wall of windows fills the home with natural light and showcases the beauty of the wooded landscape, while contemporary paint colors, laminate flooring, and granite countertops create a stylish, move-in-ready interior. Spend more time on the water with the community boat ramp located less than one mile from the driveway, providing convenient access to Table Rock Lake. Boat slip leases are also available at Campbell Point Marina, located under 10 minutes away. This home offers tremendous price-per-square-foot value in one of Shell Knob's most desirable lake communities.

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

-$568

Cap rate

3.6%

Cash-on-cash

-13.7%

DSCR

0.57

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($2,490)

Insurance($996)

Utilities($0)

HOA($0)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($5,365)

Net operating income$9,087

Down payment$49,800

Loan amount$199,200

Monthly payment (P&I)$1,325.28

Annual debt service($15,903)

Annual cash flow-$6,817

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.