ACTIVEsingle familyvia mls

1670 Wooley Creek Road

Cape Fair, MO, 65624

1 bd1 ba1,200 sqftBuilt 2026

List price

$296,500

Financial analysis

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

Monthly cash flow

-$525

Cap rate

4.3%

Cash-on-cash

-10.6%

DSCR

0.67

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($201)

Insurance($1,483)

Utilities($3,000)

HOA($0)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$12,632

Down payment$59,300

Loan amount$237,200

Monthly payment (P&I)$1,578.10

Annual debt service($18,937)

Annual cash flow-$6,306

Break-even occupancy75.0%

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

Welcome to your brand-new lakeside retreat on beautiful Table Rock Lake! This thoughtfully designed 1-bedroom (plus a non-conforming loft bedroom) shop house offers the perfect blend of modern comfort and relaxed lake living.Step inside to find a fresh, open layout featuring all-new appliances, and plenty of natural light. The versatile loft provides additional sleeping space, making it ideal for hosting family and friends.Outside, enjoy peaceful lake views and a path leading directly down to the water, perfect for launching canoes, kayaks, or simply soaking in the serene surroundings. Whether you're looking for a weekend getaway or a full-time escape, this property delivers.For added convenience, the home is equipped with 30 and 50 amp RV hookups, along with water and sewer connections, perfect for guests or additional flexibility.If you've been dreaming of a low-maintenance, move-in-ready lake property with modern amenities and direct access to nature, this one is a must-see!

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.