ACTIVEsingle familyvia mls

2353 Eaglecrest Road

Cape Fair, MO, 65624

2 bd1 ba1,054 sqftBuilt 1975

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60303251

List price

$199,900

$190/sqft

Listing description

Cozy Lake View Cabin - A Fixer-Upper's Dream!Nestled in a park-like setting w/ mature hardwoods, this charming 2-bedroom, 1-bath walk to the water cabin offers peaceful peek-a-boo lake views & endless potential. With room for fur babies & kiddos to play, garden spots, bonfires under the stars, & more, this property sets the stage for relaxed outdoor living. Best of all, you can walk to the water w/ quick & easy lake access just around the corner--perfect for fishing, boating, or simply soaking up the serenity of Table Rock Lake.Step inside to find inviting living areas anchored by a cozy propane stove, two comfortable bedrooms, a full bath w/ laundry, & an open concept kitchen offering generous space for dining & meal prep. A bright sunroom makes the perfect spot for morning coffee or sunset unwinding, while a detached one-car garage provides workshop space or storage for all your lake toys & gear.Whether you're dreaming of a quiet getaway, a hands-on renovation, or a mix of both, this cabin combines the best of lakeside living w/ room to grow & play. Don't miss the chance to create your perfect escape!

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

-$249

Cap rate (all-in)

4.1%

Cash-on-cash

-3.9%

DSCR

0.77

Purchase price

Down payment %

Interest rate %

Renovation budget (est.)

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($1,999)

Insurance($800)

Utilities($0)

HOA($0)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($4,677)

Net operating income$9,774

Down payment$39,980

Renovation budget$36,890

Total cash invested$76,870

All-in cost$236,790

Loan amount$159,920

Monthly payment (P&I)$1,063.95

Annual debt service($12,767)

Annual cash flow-$2,993

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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.