ACTIVEsingle familyvia mls

64 Daybreak Lane

Cape Fair, MO, 65624

4 bd5 ba3,150 sqftBuilt 1977

List price

$498,000

Financial analysis

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

Monthly cash flow

-$405

Cap rate

5.4%

Cash-on-cash

-4.9%

DSCR

0.85

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($5,203)

Insurance($2,490)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$26,948

Down payment$99,600

Loan amount$398,400

Monthly payment (P&I)$2,650.57

Annual debt service($31,807)

Annual cash flow-$4,859

Break-even occupancy62.1%

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

This charming lakefront property offers the best of all seasons. During the warmer months, enjoy direct access to the water for boating, fishing, or simply relaxing by the shore. In the winter, the trees open up to reveal breathtaking views of the lake perfect for cozy mornings with coffee by the fireplace or evenings watching the sunset in the western skies. Whether you're looking for a year-round home, a seasonal getaway, or an investment property, this lakefront gem provides peace, beauty, and endless opportunities to create lasting memories.

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.