← New analysisCompare properties →
ACTIVEsingle familyvia mls

2353 Eaglecrest Road

Cape Fair, MO, 65624

2 bd1 ba1,054 sqftBuilt 1975

List price

$199,900

Table Rock Lake View Home
Financial analysis

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

Monthly cash flow

$577

Cap rate

9.8%

Cash-on-cash

17.3%

DSCR

1.54

Est. annual revenue$40,150
Stays / year67
Property tax($394)
Insurance($1,000)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,696
Down payment$39,980
Loan amount$159,920
Monthly payment (P&I)$1,063.95
Annual debt service($12,767)
Annual cash flow$6,929
Break-even occupancy39.2%

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
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!

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.