← New analysisCompare properties →
ACTIVEsingle familyvia mls

10 Roll Top Circle

Cape Fair, MO, 65624

3 bd5 ba7,440 sqftBuilt 2024

List price

$1,250,000

DJI_0275
Financial analysis

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

Monthly cash flow

-$4,920

Cap rate

1.7%

Cash-on-cash

-23.6%

DSCR

0.26

Est. annual revenue$49,184
Stays / year67
Property tax($424)
Insurance($6,250)
Utilities($3,000)
HOA($400)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$20,792
Down payment$250,000
Loan amount$1,000,000
Monthly payment (P&I)$6,653.02
Annual debt service($79,836)
Annual cash flow-$59,044
Break-even occupancy160.2%

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 Lake View Estate with Development PotentialDiscover this extraordinary 13.2-acre luxury estate in the coveted Walnut Springs subdivision in Cape Fair. With over 7,400 square feet of exquisite living space, this home offers stunning lake and wooded views from nearly every room. Includes 8' exterior doors and 12' span sliding doors all being architect by Anderson windows.The open-concept living area is anchored by a spectacular floor-to-ceiling rock wood-burning fireplace, serving as the focal point of the great room. Soaring vaulted ceilings and an inside balcony overlooking the space create a grand, inviting atmosphere. The gourmet kitchen is a chef's dream, featuring an 8-burner gas stove with a pot filler, a large solid-surface island with an eat-at bar, and a convenient butler's pantry with floating shelves and a built-in sink. All appliances are included.Step outside onto the covered balcony to enjoy the peaceful Stone County woods and a majestic, ever-changing view. The home's exterior combines durable Hardie board and stone, creating a timeless and elegant curb appeal. Inside, the primary suite offers a serene retreat with a luxurious walk-in shower, while abundant black-clad windows frame the breathtaking surroundings.Additional features include a dedicated exercise room and a spacious 4-car garage. A significant bonus is the three recently surveyed lots, which present a unique opportunity for future development or to preserve for ultimate privacy.This property is more than a home; it's a lifestyle. Experience unparalleled luxury, stunning views, and incredible potential.

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.