ACTIVEsingle familyvia mls

96 Samson Street

Cape Fair, MO, 65624

3 bd2 ba1,161 sqftBuilt 1992

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60316492

List price

$305,000

$263/sqft

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!

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

-$479

Cap rate

4.5%

Cash-on-cash

-9.4%

DSCR

0.70

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$18,249

Property tax($925)

Insurance($1,220)

Utilities($0)

HOA($0)

Management($1,460)

Maintenance reserve($912)

Total operating expenses($4,517)

Net operating income$13,732

Down payment$61,000

Loan amount$244,000

Monthly payment (P&I)$1,623.34

Annual debt service($19,480)

Annual cash flow-$5,748

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.