← New analysisCompare properties →
ACTIVEsingle familyvia mls

96 Samson Street

Cape Fair, MO, 65624

3 bd2 ba1,161 sqftBuilt 1992

List price

$315,000

Samson Cover Photo
Financial analysis

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

Monthly cash flow

$437

Cap rate

8.1%

Cash-on-cash

8.3%

DSCR

1.26

Est. annual revenue$49,184
Stays / year67
Property tax($925)
Insurance($1,575)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,365
Down payment$63,000
Loan amount$252,000
Monthly payment (P&I)$1,676.56
Annual debt service($20,119)
Annual cash flow$5,247
Break-even occupancy45.6%

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 96 Samson St - Your Perfect Table Rock Lake Escape!Located in Peebles Point in Cape Fair, this fully renovated lake-view cabin blends modern upgrades with cozy charm. Featuring 3 bedrooms and 2 bathrooms, this home has been completely transformed over the past year and nearly everything is brand new including lighting, drywall, cabinetry, plumbing, flooring, a new roof, and the list goes on. Step inside to a light-filled living area surrounded by windows, leading into a beautifully updated kitchen with open shelving, new appliances, a farmhouse style sink, upgraded lighting, and more. Comfort is year-round thanks to brand new energy-efficient mini-splits throughout.Enjoy winter lake views from the wraparound porch or take a short walk to the water. A 10x30 boat slip is available for additional purchase and includes the opportunity to take over the dock master role.Outside, the fully fenced yard features a gated entrance, gorgeous landscaping, and an outdoor kitchen/bar that is perfect for entertaining. There are also two attached swings that make you feel like you're in a summer fun paradise. Additional highlights include a circle driveway, covered car/boat port, and a massive renovated, finished/fully lit crawl space ideal for storage for all of those lake toys.With the option to be offered fully furnished, this turnkey retreat is ready for your next Table Rock Lake adventure!

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.