← New analysisCompare properties →
ACTIVEsingle familyvia mls

512 Dry Creek Drive

Cape Fair, MO, 65624

2 bd1 ba1,224 sqftBuilt 1974

List price

$494,900

20251107_171030
Financial analysis

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

Monthly cash flow

-$1,119

Cap rate

3.7%

Cash-on-cash

-13.6%

DSCR

0.58

Est. annual revenue$40,150
Stays / year67
Property tax($436)
Insurance($2,475)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,180
Down payment$98,980
Loan amount$395,920
Monthly payment (P&I)$2,634.07
Annual debt service($31,609)
Annual cash flow-$13,429
Break-even occupancy85.7%

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
We are pleased to present The Retreat at Shiloh, a distinguished property nestled in the heart of the Ozarks. Overlooking the convergence of Flat Creek, Dry Creek and Table Rock Lake. This exceptional, income-generating asset offers a turnkey solution for discerning investors or future residents. It boasts unparalleled uniqueness, featuring expansive, picturesque vistas, over 1,000 feet of pristine lakefront, and absolute seclusion.Access to the property is both convenient and efficient, with a well-maintained, scenic drive directly off the highway, leading you to your private sanctuary.The cabin has undergone a comprehensive renovation, both internally and externally. All utilities and appliances have been modernized, alongside updated flooring, fixtures, and every detail in between.Perhaps the most compelling aspect of this offering is the land itself. It provides truly unique, elevated panoramic views that extend along the lakefront. The naturally thinned southeastern border between the property and the lake presents distinct opportunities for developing several additional full lakefront cabins, each offering panoramic views, should you desire. From stunning rock outcroppings to a multitude of adventure trails and cliffs, this property promises endless opportunities for both adventure and peaceful relaxation. Appointment Only.

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.