← New analysisCompare properties →
ACTIVEsingle familyvia mls

97 Sparrow Lane

Shell Knob, MO, 65747

5 bd3 ba2,864 sqftBuilt 2025

List price

$499,000

IMG_9759
Financial analysis

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

Monthly cash flow

$581

Cap rate

7.8%

Cash-on-cash

7.0%

DSCR

1.22

Est. annual revenue$67,251
Stays / year67
Property tax($78)
Insurance($2,495)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$38,843
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow$6,973
Break-even occupancy46.4%

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
*Boat Slip available for extra- Call for more information* This stunning brand-new construction delivers unbeatable value at just $174 per square foot -- a true steal for the size, quality, and location. Featuring 5 bedrooms, 3 full baths, 2 spacious living areas, and 2 full kitchens, this home is ideal for multi-generational living, guests, or entertaining. The open-concept main level offers 9-foot ceilings, abundant natural light, and a chef-inspired kitchen with a large island perfect for gathering. The primary suite includes a walk-in closet and beautifully finished private bath. The fully finished walk-out basement adds incredible flexibility with a second kitchen featuring sleek black granite countertops, a large living area, two additional bedrooms, full bath, laundry/utility room, and a concrete storm shelter. Want something changed? Prefer a laundry room upstairs? You're in luck -- the owner is a builder and can make modifications for a price to fit your needs now or down the road. Situated on three generous lots with room to build a shop, this property offers endless potential. A boat slip with access to Table Rock Lake is available for additional purchase. The slip is less than a 2-minute drive and is within walking distance or an easy golf cart ride. Slip photos are included in the listing and virtual tour. Brand new. Customizable. Exceptional value. Lake life starts here. Ideal for multi-generational living with separate upper and lower living, bedroom and kitchen areas, offering privacy and flexibility for extended family or guests. Call today for your private tour! Also, check out the virtual tour ! Some photos have been staged to show what it can look like with decor !

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.