← New analysisCompare properties →
ACTIVEsingle familyvia mls

4706 Flat Creek Road

Cape Fair, MO, 65624

3 bd2 ba1,523 sqftBuilt 1930

List price

$865,000

1-web-or-mls-DSC08434 twilight
Financial analysis

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

Monthly cash flow

-$2,686

Cap rate

2.7%

Cash-on-cash

-18.6%

DSCR

0.42

Est. annual revenue$49,184
Stays / year67
Property tax($526)
Insurance($4,325)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,014
Down payment$173,000
Loan amount$692,000
Monthly payment (P&I)$4,603.89
Annual debt service($55,247)
Annual cash flow-$32,233
Break-even occupancy112.4%

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
This cozy farm house situated on 71.66 acres M/L was taken down to the studs and remodeled. New electrical, plumbing, central heat and air, etc...Everything inside is NEW as of 2021. The kitchen and baths feature shaker white cabinetry, and granite counters. You will enjoy the cozy living room with gas log fireplace, off of the living room is a formal dining and the kitchen, master bedroom is on the main level. There are two bedrooms upstairs making this home 3 Bedrooms with 2 baths. A 35 X 50 shop building with a bonus guest quarters with 2 bedrooms and 1 bathroom, complete kitchen and dining area and laundry. The property has amazing views and is located just before the Flat Creek access at low water bridge or 10 minutes to Table Rock Lake Access! Kayakers love this area. Seller has had UTV trails placed across the property for easy access to hunting. Outdoorsman Paradise!!! There is an older machine shed to park UTV's tractors etc.. and a storage building. Wet weather streams and a pond complete this property. Come enjoy peaceful country living at its best. Great location for outdoor recreation.

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.