← New analysisCompare properties →
ACTIVEsingle familyvia mls

10565 W State Highway 76

Cape Fair, MO, 65624

2 bd2 ba1,004 sqftBuilt 2020

List price

$289,900

B 1
Financial analysis

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

Monthly cash flow

$9

Cap rate

6.4%

Cash-on-cash

0.2%

DSCR

1.01

Est. annual revenue$40,150
Stays / year67
Property tax($1,013)
Insurance($1,450)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,627
Down payment$57,980
Loan amount$231,920
Monthly payment (P&I)$1,542.97
Annual debt service($18,516)
Annual cash flow$111
Break-even occupancy54.8%

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
Presenting a turn-key hobby farm opportunity! This 4.1-acre property is fully fenced for horses and features a 27x33 pole barn with an overhead door and walk-through access with electric. The home itself was completely remodeled in 2020 from the studs in and out, offering modern comfort and style. The 2-bedroom, 2-bathroom layout showcases a stunning custom kitchen and bathrooms with soft-close cabinets and elegant granite countertops, 2nd bathroom is a bathroom, laundry,mudroom. Enjoy the bright, open feel of vaulted ceilings and the warmth of hardwood flooring throughout (bathrooms excepted). Relax on the 14x14 deck with seasonal lake views. Another great feature is the Diamond Kote siding. The property includes a full appliance package including washer and dryer and water softener, ample LED lighting, and a lower-level storage room that doubles as a storm shelter. Mechanicals are neatly contained in a separate basement room. Located just 15 minutes from Branson West and 3 miles from Table Rock Lake access, this property offers the ideal balance of rural living and convenient access to shopping and recreation

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.