ACTIVEsingle familyvia mls

534 Meltons Peninsula Road

Cape Fair, MO, 65624

6 bd6 ba3,809 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60334117

List price

$749,000

$197/sqft

Listing description

Lake FRONT! Lake VIEW! Fully furnished! Built in 2023! This like new Table Rock Lake home delivers the perfect combination for a dream lake getaway! With 6 bedrooms and 6 bathrooms, there's plenty of room for full time lake life, a second home, or memorable family gatherings. Best of all, it's being sold fully furnished, so you can start enjoying the lake from day one. Huge windows across the back bring the outdoors in, while soaring wood ceilings, massive exposed beams and an open concept main living area create an impressive centerpiece. Two living spaces, a fireplace, game area and expansive covered outdoor living give everyone room to spread out, relax and entertain. Cape Fair Marina is right around the corner for boat slips, boat and jet ski rentals, fuel, a restaurant, live bait, an ice cream and coffee shop, and more. Country quiet location, but still close to convenient shopping, dining and entertainment. Fully furnished, lakefront, like new and 3,800+ SqFt. This is a rare Table Rock Lake combination. Schedule your showing today!

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

-$2,241

Cap rate

2.8%

Cash-on-cash

-17.9%

DSCR

0.44

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$32,093

Property tax($3,981)

Insurance($2,996)

Utilities($0)

HOA($0)

Management($2,567)

Maintenance reserve($1,605)

Total operating expenses($11,149)

Net operating income$20,944

Down payment$149,800

Loan amount$599,200

Monthly payment (P&I)$3,986.49

Annual debt service($47,838)

Annual cash flow-$26,894

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.