← New analysisCompare properties →
ACTIVEsingle familyvia mls

230 Temple Lane

Shell Knob, MO, 65747

4 bd4 ba3,434 sqftBuilt 2002

List price

$850,000

SDD03331
Financial analysis

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

Monthly cash flow

-$2,139

Cap rate

3.4%

Cash-on-cash

-15.1%

DSCR

0.53

Est. annual revenue$58,218
Stays / year67
Property tax($1,642)
Insurance($4,250)
Utilities($3,000)
HOA($125)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,624
Down payment$170,000
Loan amount$680,000
Monthly payment (P&I)$4,524.06
Annual debt service($54,289)
Annual cash flow-$25,665
Break-even occupancy92.5%

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
PRIVATE BOAT DOCK APPROVED!!! How often does a property located on the main channel of Table Rock Lake come up for sale with the potential of 346 feet of shore line, 2 possible boat slips, with private dock zoning already approved? This is a very unique opportunity to have the Table Rock Lake dream. This home is nestled in a quiet area surrounded by trees with walk down lake frontage. One owner, lovingly cared for, large lakefront home with spacious great room, kitchen/dining area that leads covered porch/deck that runs the full length of home with tremendous lake views. Kitchen is fully equipped with a large center island, beautiful granite countertops and large pantry. Laundry room has cabinets and counters galore. Gas fireplace in great room provides subtle ambiance as well as heat. Down the hall you will find guest half-bath, very large primary suite with entrance to deck, walk in closet, large jacuzzi tub and double vanities. Guest room on main level is also an en-suite. Downstairs has another living area, two bedrooms with access to covered porch/patio, large bath and theatre room. There are two 10x24 boat slips available in the community dock and the adjoining lake front lot is also available for purchase which would add an additional .76 of an acre. There is a double garage on the main level and a single garage on the lower level (large enough for tractor, boat, etc.) providing ample storage for all lake toys! Buyer could build the private dock behind the home and sell the lake front lot with two boat slips, or build a family compound! The possibilities are endless. Many lake accessories (kayaks, fishing kayak, Cobalt boat, etc. are available as well.

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.