← New analysisCompare properties →
ACTIVEsingle familyvia mls

225 Bass Bend Trail

Cape Fair, MO, 65624

3 bd4 ba7,140 sqftBuilt 2016

Listing courtesy of Realty ONE Group Grand · (417) 881-5888 · MLS# SOM60319933

List price

$6,250,000

$875/sqft

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.
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

-$39,189

Cap rate

-1.1%

Cash-on-cash

-37.6%

DSCR

-0.18

Est. annual revenue$18,867
Property tax($62,500)
Insurance($25,000)
Utilities($0)
HOA($0)
Management($1,509)
Maintenance reserve($943)
Total operating expenses($89,953)
Net operating income-$71,085
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-$470,267

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.

IDX & copyright information