ACTIVEsingle familyvia mls

1049 Hanging Branch Ridge

Cape Fair, MO, 65624

3 bd2 ba1,710 sqftBuilt 2025

List price

$389,900

Financial analysis

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

Monthly cash flow

$69

Cap rate

6.6%

Cash-on-cash

1.1%

DSCR

1.03

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($5)

Insurance($1,950)

Utilities($3,000)

HOA($180)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,731

Down payment$77,980

Loan amount$311,920

Monthly payment (P&I)$2,075.21

Annual debt service($24,903)

Annual cash flow$828

Break-even occupancy53.5%

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

This stunning 3-bedroom, 2-bathroom home features an open floor plan Nestled in the desirable Edgewater subdivision, this new construction offers a modern design with top-quality finishes throughout.The home includes all-new stainless steel GE appliances, including a side-by-side refrigerator, electric stove and oven, dishwasher, microwave, and washer and dryer.The spacious layout opens from the entryway into a bright and airy living room, kitchen, and dining area--perfect for entertaining or relaxing. The split-bedroom floor plan provides privacy, with a master suite featuring a walk-in shower and a large walk-in closet. The two additional bedrooms each include their own walk-in closets.Enjoy outdoor living on the covered back patio, surrounded by privacy and tranquility.Additional features include a two-car garage and sod landscaping surrounding the home.

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.