ACTIVEsingle familyvia mls

109 Cottage Lane

Cape Fair, MO, 65624

2 bd1 ba938 sqftBuilt 1996

Listing courtesy of HCW Realty · (417) 239-0951 · MLS# SOM60300670

List price

$124,900

11% price cut$139,900

$133/sqft

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.

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

$237

Cap rate

8.7%

Cash-on-cash

11.4%

DSCR

1.36

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,451

Property tax($1,249)

Insurance($500)

Utilities($0)

HOA($0)

Management($1,156)

Maintenance reserve($723)

Total operating expenses($3,627)

Net operating income$10,824

Down payment$24,980

Loan amount$99,920

Monthly payment (P&I)$664.77

Annual debt service($7,977)

Annual cash flow$2,847

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.