← New analysisCompare properties →
ACTIVEsingle familyvia mls

512 Dry Creek Drive

Cape Fair, MO, 65624

2 bd1 ba1,224 sqftBuilt 1974

Listing courtesy of Agent Mulder Real Estate, LLC · (417) 849-7000 · MLS# SOM60309475

List price

$474,900

$388/sqft

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.
Financial analysis

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

Monthly cash flow

-$1,560

Cap rate

2.5%

Cash-on-cash

-19.7%

DSCR

0.38

Est. annual revenue$38,018
Stays / year58
Property tax($4,749)
Insurance($2,375)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($7,604)
Maintenance reserve($1,901)
Cleaning($5,256)
Lodging / tourism tax($1,521)
Total operating expenses($26,405)
Net operating income$11,614
Down payment$94,980
Loan amount$379,920
Monthly payment (P&I)$2,527.62
Annual debt service($30,331)
Annual cash flow-$18,718
Break-even occupancy89.3%

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