ACTIVEsingle familyvia mls

163 Half Moon Road

Cape Fair, MO, 65624

2 bd1 ba1,812 sqftBuilt 1965

List price

$109,900

Financial analysis

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

Monthly cash flow

$1,082

Cap rate

18.2%

Cash-on-cash

59.1%

DSCR

2.85

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($533)

Insurance($550)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,008

Down payment$21,980

Loan amount$87,920

Monthly payment (P&I)$584.93

Annual debt service($7,019)

Annual cash flow$12,989

Break-even occupancy25.4%

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 inviting Cape Fair residence offers approximately 1,812 square feet of versatile living space, featuring two bedrooms and one well-appointed bathroom. The home includes a functional layout complemented by a one-car attached garage for convenient parking and storage. Outdoor living is made easy with a private deck, perfect for enjoying the peaceful surroundings near Table Rock Lake. Located in the Holiday Hill community, this property provides a comfortable and move-in-ready environment for any resident seeking a well-maintained home in Stone County.

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.