ACTIVEsingle familyvia mls

103 Rustic Ridge Drive

Shell Knob, MO, 65747

4 bd4 ba3,627 sqftBuilt 2007

List price

$589,900

$163/sqft

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

-$1,970

Cap rate

2.4%

Cash-on-cash

-20.0%

DSCR

0.37

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$20,976

Property tax($1,854)

Insurance($2,360)

Utilities($0)

HOA($0)

Management($1,678)

Maintenance reserve($1,049)

Net operating income$14,035

Down payment$117,980

Loan amount$471,920

Monthly payment (P&I)$3,139.70

Annual debt service($37,676)

Annual cash flow-$23,641

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 beautiful rustic home features stunning floor-to-ceiling windows that bring the outdoors in with natural light and scenic views. This home offers two primary suites, perfect for multi-generational living or hosting guests. The kitchen features granite countertops and ample space for cooking and entertaining. The detached garage is perfect for storing your vehicles or recreational toys with an apartment-style suite, ideal for guests, rental potential, or a private office. Plus a storm shelter. A rare combination of privacy, space, and unique lodge-style charm is waiting for you!

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.