← New analysisCompare properties →
ACTIVEsingle familyvia mls

Lot 12 Mule Barn Drive

Cape Fair, MO, 65624

4 bd3 ba2,996 sqftBuilt 2026

List price

$489,900

Cape Fair Home for Sale
Financial analysis

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

Monthly cash flow

$30

Cap rate

6.5%

Cash-on-cash

0.4%

DSCR

1.01

Est. annual revenue$58,218
Stays / year67
Property tax($5)
Insurance($2,450)
Utilities($3,000)
HOA($540)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,646
Down payment$97,980
Loan amount$391,920
Monthly payment (P&I)$2,607.45
Annual debt service($31,289)
Annual cash flow$357
Break-even occupancy54.5%

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
Stunning New Construction Opportunity on 0.77 Acres in Cape FairNow offering the opportunity to own a to-be-built, thoughtfully designed 4-bedroom, 3-bath basement home on a spacious 0.77-acre lot in Cape Fair, MO. With 2,996 sq ft of planned living space and a 3-car garage, this home is designed to deliver both functionality and modern comfort. The proposed floor plan features an open-concept main living area ideal for entertaining, generously sized bedrooms, and a finished basement layout offering flexible space for additional living, guests, or recreation. The home's design blends style and practicality, providing room to grow while maintaining a welcoming, cohesive flow throughout. Photos included are renderings and floor plans intended to showcase the vision and layout of the finished home. Buyers may have the opportunity to select certain finishes depending on the stage of construction. Located in the peaceful subdivision of Cape Fair Village, this property offers space, privacy, and convenience--perfect for those seeking new construction with room to breathe, while still being close to Table Rock Lake and surrounding amenities. Don't miss your chance to secure this beautiful new build before construction begins and make it your own.

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.