ACTIVEsingle familyvia mls

109 Cottage Lane

Cape Fair, MO, 65624

2 bd2 ba900 sqftBuilt 1996

List price

$139,900

Financial analysis

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

Monthly cash flow

$929

Cap rate

14.4%

Cash-on-cash

39.9%

DSCR

2.25

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($305)

Insurance($700)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,086

Down payment$27,980

Loan amount$111,920

Monthly payment (P&I)$744.61

Annual debt service($8,935)

Annual cash flow$11,150

Break-even occupancy29.5%

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

This Cape Fair cabin offers a rare combination of Table Rock Lake frontage and freedom from typical subdivision restrictions. Situated on three lots totaling one acre, the property overlooks the James River arm and the Flat Creek Bridge. Cape Fair, MO (Stone County). Located just blocks from the popular Flat Creek Restaurant--easily accessible via a 2-minute golf cart ride. Approximately 40 minutes from the entertainment hub of Branson. The Cabin Features a bluff-side view and a deck pre-wired for a hot tub. One acre total across three lots. Includes a custom-built shop/storage building and producing peach tree. Technically lakefront (subject to Corp of Engineers regulations). While it doesn't include a private dock, several third-party boat slips are available nearby. Check out Cape Fair Marina for enternment, restaurant, boat rentals and more: https://capefairmarina.com.

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.