ACTIVEsingle familyvia mls

170 Peach Orchard Road

Cape Fair, MO, 65624

3 bd2 ba1,741 sqftBuilt 1988

List price

$275,000

Financial analysis

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

Monthly cash flow

$670

Cap rate

9.3%

Cash-on-cash

14.6%

DSCR

1.46

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($592)

Insurance($1,375)

Utilities($3,000)

HOA($300)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,598

Down payment$55,000

Loan amount$220,000

Monthly payment (P&I)$1,463.67

Annual debt service($17,564)

Annual cash flow$8,034

Break-even occupancy40.7%

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

Great opportunity to live just a few steps away from Table Rock Lake, close to Cape Fair Marina. This property sits on 2.2 acres and boast 3 bedrooms, 2 bathrooms, wood floors, granite counter tops in the kitchen, and a large private deck that overlooks the lake! On top of that, it has a wood burning stove to enjoy a crackling fire on cool nights. This 2.2 acres is your very own private retreat to relax and unwind. Did I mention that this VA loan can be assumable?

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.