ACTIVEsingle familyvia mls

237 Tanglewood Street

Shell Knob, MO, 65747

3 bd3 ba1,800 sqftBuilt 2021

List price

$469,000

Financial analysis

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

Monthly cash flow

-$542

Cap rate

5.0%

Cash-on-cash

-6.9%

DSCR

0.78

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,072)

Insurance($2,345)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$23,448

Down payment$93,800

Loan amount$375,200

Monthly payment (P&I)$2,496.21

Annual debt service($29,955)

Annual cash flow-$6,507

Break-even occupancy66.6%

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

Rustic lakefront cabin steps from beautiful Table Rock Lake. How peaceful to be able to walk to the shore right behind your home. This home has all the cabin vibes with a great floorplan and wonderful outdoor entertaining space as well. The main level has an open floor plan living/dining/kitchen, bedroom, full bath, and laundry closet. Upstairs has a 2nd living area in loft, bedroom with ensuite (currently used as a pool table room), 3rd bedroom and the 3rd full bath. Nice boat launch in neighborhood or you can rent a slip at Campbell Point Marina which is just a short drive.

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.