← New analysisCompare properties →
ACTIVEsingle familyvia mls

963 Hallie Drive

Blue Eye, MO, 65611

5 bd3 ba3,628 sqftBuilt 2008

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60312683

List price

$1,150,000

$317/sqft

Listing description
Set on 2.5 acres along the shoreline, this lakefront estate offers sweeping panoramic views of Table Rock Lake and approximately 260 feet of frontage. The 3,628 sq ft log home welcomes you with an open floor plan, vaulted ceilings, and a wall of windows that fill the main living spaces with natural light and lake views. Two living areas, a spacious family room, a recreation room with wet bar, and two master suites provide plenty of room to gather, relax, or host guests comfortably.Outdoor spaces are designed for enjoying the lake lifestyle, featuring a large deck for entertaining, a patio wired for a hot tub, multiple fire pit areas, and a gentle path leading directly to the water. Additional amenities include an in-ground pool, hot tub, two-car garage, new septic system, and ample space for parking a boat or RV. The home is currently operating as a short-term rental with a transferable conditional use permit, offering flexibility for personal enjoyment or income.This is a special opportunity to own a lakefront property that combines privacy, space, and the ease of Table Rock Lake living.
Financial analysis

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

Monthly cash flow

-$1,059

Cap rate

5.3%

Cash-on-cash

-5.5%

DSCR

0.83

Est. annual revenue$112,303
Stays / year58
Property tax($4,983)
Insurance($5,750)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($22,461)
Maintenance reserve($5,615)
Cleaning($5,256)
Lodging / tourism tax($4,492)
Total operating expenses($51,557)
Net operating income$60,746
Down payment$230,000
Loan amount$920,000
Monthly payment (P&I)$6,120.78
Annual debt service($73,449)
Annual cash flow-$12,703
Break-even occupancy56.2%

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.

IDX & copyright information