← New analysisCompare properties →
ACTIVEsingle familyvia mls

534 Meltons Peninsula Road

Cape Fair, MO, 65624

6 bd6 ba3,910 sqftBuilt 2023

List price

$749,900

534-Meltons-Peninsula-Table-Rock-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

-$751

Cap rate

5.2%

Cash-on-cash

-6.0%

DSCR

0.81

Est. annual revenue$76,285
Stays / year67
Property tax($5,562)
Insurance($3,750)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$38,880
Down payment$149,980
Loan amount$599,920
Monthly payment (P&I)$3,991.28
Annual debt service($47,895)
Annual cash flow-$9,015
Break-even occupancy64.7%

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
All you'll need is a toothbrush! Experience Table Rock waterfront living at its finest! Leaving no stone unturned, except the one you may skip across the surface; here at Melton's Peninsula experience lake life bursting in precious moments of joy, adventure, & new memories for generations to come. Featuring truly exceptional craftsmanship, & nostalgically''lakey'' architecture w/a location that will offer you all the lake fun you can handle. This #tablerocklakefront, lake view, turn-key, new construction home was thoughtfully designed to fill all you & your families' daily needs, hearts, & desires. Features include: three levels of open living spaces, six spacious bedrooms & six full baths, iconic vaulted tongue & groove wood beamed ceiling in the main level living w/floor to ceiling windows flooding in loads of natural light leading you to expansive covered back deck system w/stunning sunrise & sunset lake views of #tablerocklake. Oversized kitchen w/impromptu bar dining, spacious island, soft close custom cabinetry w/ample storage, stainless appliances, all open to the living/dining space. Home boasts all durable & timeless LVT white oak wood flooring. Main level offers spacious owner's quarters w/ensuite (one of four total ensuites offering maximum guest privacy) full laundry, guest bedroom & bath. Head upstairs to loft sitting area & two more bedrooms w/ensuites. Take the party downstairs to the 3rd spacious living space featuring cozy electric fireplace, walk out to back covered patio & 4th bed w/ ensuite, 6th bed & bath, game area, & endless family fun. Further property highlights include: spacious attached two car garage, metal roof & easy to maintain siding. Minutes to Cape Fair Marina for quick/easy lake access & all your lake needs. Also less than 20 minutes to Branson West & 30 Minutes to Branson w/ world class dining/shopping, Silver Dollar City, & more. Summer is calling, lakefront, view, turn-key, w/that coveted new house smell @534 Meltons Peninsula

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.