← New analysisCompare properties →
ACTIVEsingle familyvia mls

2210 Eaglecrest Road

Cape Fair, MO, 65624

2 bd1 ba796 sqftBuilt 1960

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60322603

List price

$225,000

$283/sqft

Listing description
Charming fully furnished second tier lake cottage within short walking distance to Table Rock Lake with a front porch view. This beautifully updated 2bedroom, 1 bath home offers 796 square feet of efficient, comfortable living with a relaxed lake lifestyle in mind. Enjoy a peaceful lakeview from the spacious covered front deck-perfect for morning coffee or evening gatherings-with both seating and a dining area.The property features a cozy fire pit area with a flag post area also and access to subdivision amenities including areas to swim and launch your boat or kayak. Inside you will find updates throughout including an added second bedroom, tankless water heater and convenient portable dishwasher. The Master Bedroom includes a walk-in closet and integrated laundry area which includes a washer and dryer.Whether you are looking for a weekend retreat or full-time lake home this home will deliver on both. Located just a short drive to Cape Fair Marina and Flat Creek Restaurant, you will have easy access to boating, dining and entertainment while enjoying lakeside living. Owner is offering a 1 Year Home Warranty at Closing through HSA.
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

-$533

Cap rate

3.5%

Cash-on-cash

-14.2%

DSCR

0.55

Est. annual revenue$12,784
Property tax($2,250)
Insurance($900)
Utilities($0)
HOA($0)
Management($1,023)
Maintenance reserve($639)
Total operating expenses($4,812)
Net operating income$7,972
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow-$6,398

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.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

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.

IDX & copyright information