← New analysisCompare properties →
ACTIVEsingle familyvia mls

225 Bass Bend Trail

Cape Fair, MO, 65624

3 bd4 ba7,140 sqftBuilt 2016

List price

$6,250,000

002-Virtual 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

-$34,110

Cap rate

-0.2%

Cash-on-cash

-32.8%

DSCR

-0.03

Est. annual revenue$49,184
Stays / year67
Property tax($6,752)
Insurance($31,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income-$10,137
Down payment$1,250,000
Loan amount$5,000,000
Monthly payment (P&I)$33,265.12
Annual debt service($399,182)
Annual cash flow-$409,318
Break-even occupancy784.4%

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
Luxury Lakefront Estate + Turnkey Wedding Venue OpportunityWelcome to a truly rare offering on Table Rock Lake- where luxury living meets income-producing potential. This fully furnished private estate in Cape Fair is designed for both personal enjoyment and unforgettable events, making it ideal as a primary residence, second home, or turnkey wedding and retreat venue.The home spans over 7,000 square feet across three levels and is built for entertaining, with expansive indoor and outdoor spaces that capture stunning lake views. Every detail has been curated, and the property is being offered fully furnished- allowing for immediate enjoyment or seamless continuation of venue operations.Step outside and experience what sets this property apart. With direct lake frontage, a private boat slip and lift, and a 2017 Bennington boat included, you have instant access to one of the Midwest's most sought-after recreational lakes.For those looking at investment or business potential, the layout and setting are perfectly suited for weddings, corporate retreats, or private events. The infrastructure is already in place, creating a unique opportunity to generate income in a high-demand destination market.Whether you're searching for a luxury lakefront escape, a legacy property, or a business-ready venue with international appeal, this property delivers a combination that is nearly impossible to duplicate.

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.