← New analysisCompare properties →
ACTIVEsingle familyvia mls

10620 W State Highway 76

Cape Fair, MO, 65624

5 bd3 ba4,178 sqftBuilt 1995

List price

$1,865,000

Financial analysis

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

Monthly cash flow

-$7,470

Cap rate

1.6%

Cash-on-cash

-24.0%

DSCR

0.25

Est. annual revenue$67,251
Stays / year67
Property tax($2,618)
Insurance($9,325)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$29,473
Down payment$373,000
Loan amount$1,492,000
Monthly payment (P&I)$9,926.31
Annual debt service($119,116)
Annual cash flow-$89,643
Break-even occupancy166.0%

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
Gorgeous Table Rock View from this beautifully renovated home that is only about 5 minutes to the boat launch! Gated, secluded, but only about 12 minutes from Branson West. The home has a brand-new 11'9' by 6' green house with a sink, 8 4' by 8' raised garden beds, 18'' deep, and fruit trees. peach, apple, pear, nectarines... The lower level has 2 bedrooms, a bonus room, a storage cellar, a large kitchenette, and extra living space. This home comes with 2 other buildings and a 4-stall horse barn. Read on for their descriptions. The home has a new siding and a new composite deck. where the owners can sit, eat, and enjoy the magnificent view. The home and both buildings all have new roofs and new HVACs as well as beautiful new garage doors! The well pump is new! This unique property has a large event center (about 2537 square feet) with a very well-equipped commercial kitchen, a bandstand, dining area, and game room area as well as a projector and a large screen. A wonderful collection of antiques enhances the atmosphere, and three large garage doors can be opened for open-air activities! The event center does have a bathroom with a shower. This building was used for a car collection by the previous owner and could be converted back to a garage if desired. The other building is a cabin with about 1462 square feet of living space with an attached garage that is about 46' 9'' by 19' 5' with a height of about 14 to 16'. The new garage door is 14' high. There is a 30-amp RV hook-up off of the driveway behind this building. There is a lean to shed attached to the building for mowers, etc. The lower level of the cabin has 1 king size bed, 3 sets of bunkbeds, a washer, dryer, mini fridge, a microwave, and a sink. It includes a recliner sofa, a bathroom with a shower, and 2 paddle fans. The upper level has one king bed that could be 2 twins, 6 twin beds, 2 sofas, an electric fireplace, a medium size fridge, a sink, and a microwave. Please see added info in photos!

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.