← New analysisCompare properties →
ACTIVEsingle familyvia mls

111 Howard Drive

Cape Fair, MO, 65624

3 bd2 ba2,194 sqftBuilt 2005

List price

$319,000

111 howard collage
Financial analysis

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

Monthly cash flow

$325

Cap rate

7.6%

Cash-on-cash

6.1%

DSCR

1.19

Est. annual revenue$49,184
Stays / year67
Property tax($1,102)
Insurance($1,595)
Utilities($3,000)
HOA($900)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,268
Down payment$63,800
Loan amount$255,200
Monthly payment (P&I)$1,697.85
Annual debt service($20,374)
Annual cash flow$3,894
Break-even occupancy48.1%

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
Welcome to your Table Rock Lakeview retreat in beautiful Cape Fair! This updated 3 bedroom, 2 bath home offers the perfect blend of comfort, style, and low-maintenance living. With new flooring throughout, the home feels fresh, modern, and truly move-in ready from the moment you step inside.The remodeled living room creates a warm and inviting space to gather, featuring an open flow that connects seamlessly to the kitchen and dining areas--ideal for both entertaining and everyday living. The thoughtfully updated primary suite provides a peaceful, private escape, perfect for unwinding after a day on the lake.Large windows showcase scenic views of Table Rock Lake, filling the home with natural light and bringing the beauty of the outdoors right into your living space. The open-concept layout enhances the home's spacious feel while maintaining a cozy and welcoming atmosphere.Designed with ease in mind, this property offers a very low-maintenance lifestyle, allowing you to spend more time enjoying the lake and less time on upkeep. Whether you're looking for a full-time residence, vacation home, or weekend getaway, this property checks all the boxes.Ideally located near the water, you'll enjoy both convenience and tranquility in one of the area's most desirable settings. Don't miss your opportunity to own this inviting lakeview home in Cape Fair!

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.