← New analysisCompare properties →
ACTIVEsingle familyvia mls

1144 Panorama Drive

Cape Fair, MO, 65624

4 bd4 ba2,913 sqftBuilt 1996

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60333007

List price

$625,000

$215/sqft

Listing description
Beautiful Home, Massive Shop, and a Charming Guest House-all nestled on 4.1 acres with walk-to-the-dock access! This special property offers 4.1 acres of partially cleared, level acreage with a welcoming home! The ranch-style, 1 level home was crafted with comfort in mind. With a 2 car garage, 3 large bedrooms, 2 full baths, a large laundry room, and a wonderfully designed, open concept living/dining/kitchen area! It all works well with entertaining and day-to-day living. Plus, there is a bonus room that could be used any way you desire! It could be a Media Room, Game Room with pool table, pinball, ping pong...you name it! It could be a large home office, or a 4 seasons room, you could even turn this room into another bedroom suite with a little imagination. The 3200 sq ft shop will certainly keep all your boats and lake toys, RV, Pickup truck, tractor, lawn equipment and your 'hobby' car safe from the elements. And will do it in comfort! The front half of the building (40x40) with a 14 x 16 overhead door, is heated and cooled, has concrete flooring, and a half bath. The second half also is concrete and has a 12x12 overhead door, giving you flex space to make your own! The lovely guest house, features a charming front porch, 1 bedroom, 1 bath, and combo kitchen, living, dining area. Just perfect for your guests, Mother-in-Law or college kid to enjoy! There are 2 septic systems. 1 that services the house and the other is used for the garage and guest house. A new roof and gutters were installed in 2025 and all windows were replaced in 2009. The home is maintained properly, is clean, and loved. The beautiful subdivision has it's own courtesy dock, storage and a playground available only to it's members. Branson West is only 18 miles away, less than a 30 minute drive to shopping, pharmacies, restaurants and more! Everything you could ever need or want is here! Come be a part of the Ozarks and see what peaceful living actually feels l
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

-$2,385

Cap rate

1.8%

Cash-on-cash

-22.9%

DSCR

0.28

Est. annual revenue$23,272
Property tax($6,250)
Insurance($2,500)
Utilities($0)
HOA($200)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($11,975)
Net operating income$11,297
Down payment$125,000
Loan amount$500,000
Monthly payment (P&I)$3,326.51
Annual debt service($39,918)
Annual cash flow-$28,621

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