ACTIVEsingle familyvia mls

106 Cave Creek Lane

Lampe, MO, 65681

3 bd2 ba1,040 sqftBuilt 2022

List price

$309,900

Financial analysis

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

Monthly cash flow

$342

Cap rate

7.7%

Cash-on-cash

6.6%

DSCR

1.21

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,924)

Insurance($1,550)

Utilities($3,000)

HOA($500)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$23,891

Down payment$61,980

Loan amount$247,920

Monthly payment (P&I)$1,649.42

Annual debt service($19,793)

Annual cash flow$4,098

Break-even occupancy47.7%

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

Take a look at this Modern Lake Chalet with leased slip with a lift on Table Rock Lake included in the price, built in 2022 and used as a vacation getaway this home comes fully furnished and features 3 bedroom, 2 baths, Luxury Vinyl flooring, granite counters, electric fireplace, tankless water heater, water filtration and security system. Located in Briar Cliff Estates a quiet area of new homes that features a community pool , lake access with launch and picnic area This is the total package with a covered front porch and a seasonal lake view. Come and enjoy the Ozarks. Lease slip paid through March 2027!

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.