ACTIVEsingle familyvia mls

702 Shadrack Road

Cape Fair, MO, 65624

4 bd2 ba1,600 sqftBuilt 1963

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60326786

List price

$439,000

$274/sqft

Listing description

Own a home near Table Rock Lake on over 3 acres! This updated ranch offers a large flat lot with an outdoor firepit theatre, RV parking, updated kitchen and easy access to Cape Fair Marina less than 5 minutes away! This property is also permitted for vacation rental and the marina offers nightly slips. Sold mostly furnished, just bring your luggage and head down to the lake. The Ozarks are calling and this one has all you need without breaking the bank. Schedule your showing and make the move!

Financial analysis

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

Monthly cash flow

$117

Cap rate

6.7%

Cash-on-cash

1.6%

DSCR

1.05

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$58,218

Stays / year67

Property tax($671)

Insurance($2,195)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Lodging / tourism tax($2,329)

Net operating income$29,446

Down payment$87,800

Loan amount$351,200

Monthly payment (P&I)$2,336.54

Annual debt service($28,039)

Annual cash flow$1,407

Break-even occupancy52.8%

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.

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.