← New analysisCompare properties →
ACTIVEsingle familyvia mls

166 Seaman Street

Cape Fair, MO, 65624

2 bd1 ba751 sqftBuilt 1968

List price

$194,800

$259/sqft

166 Seaman Street — photo 1166 Seaman Street — photo 2166 Seaman Street — photo 3166 Seaman Street — photo 4166 Seaman Street — photo 5166 Seaman Street — photo 6166 Seaman Street — photo 7166 Seaman Street — photo 8166 Seaman Street — photo 9166 Seaman Street — photo 10166 Seaman Street — photo 11166 Seaman Street — photo 12166 Seaman Street — photo 13166 Seaman Street — photo 14166 Seaman Street — photo 15166 Seaman Street — photo 16166 Seaman Street — photo 17166 Seaman Street — photo 18166 Seaman Street — photo 19166 Seaman Street — photo 20166 Seaman Street — photo 21166 Seaman Street — photo 22166 Seaman Street — photo 23166 Seaman Street — photo 24166 Seaman Street — photo 25166 Seaman Street — photo 26166 Seaman Street — photo 27166 Seaman Street — photo 28166 Seaman Street — photo 29166 Seaman Street — photo 30166 Seaman Street — photo 31166 Seaman Street — photo 32166 Seaman Street — photo 33166 Seaman Street — photo 34166 Seaman Street — photo 35166 Seaman Street — photo 36166 Seaman Street — photo 37
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

-$100

Cap rate

5.8%

Cash-on-cash

-3.1%

DSCR

0.90

Est. annual revenue$14,352
Property tax($262)
Insurance($779)
Utilities($0)
HOA($200)
Management($1,148)
Maintenance reserve($718)
Net operating income$11,245
Down payment$38,960
Loan amount$155,840
Monthly payment (P&I)$1,036.81
Annual debt service($12,442)
Annual cash flow-$1,197

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 beautiful, remodeled 2-bedroom home is just a short walk to Table Rock Lake. It offers a great mix of charm and convenience.Inside, you'll find an impeccable open layout with granite countertops and updated finishes throughout. The home feels fresh, stylish, and easy to enjoy.Step outside to the spotless side deck, perfect for relaxing and watching lake sunsets. The fenced backyard provides a private space to unwind, and the 1-car carport offers covered parking for your vehicle or boat.Whether you're looking for a weekend getaway or a low-maintenance home near the water, this beautiful lake-view property is a great choice.

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.