← New analysisCompare properties →
ACTIVEsingle familyvia mls

170 Sundance Road

Cape Fair, MO, 65624

5 bd4 ba3,890 sqftBuilt 1995

List price

$650,000

.
Financial analysis

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

Monthly cash flow

-$550

Cap rate

5.4%

Cash-on-cash

-5.1%

DSCR

0.84

Est. annual revenue$67,251
Stays / year67
Property tax($2,753)
Insurance($3,250)
Utilities($3,000)
HOA($500)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$34,913
Down payment$130,000
Loan amount$520,000
Monthly payment (P&I)$3,459.57
Annual debt service($41,515)
Annual cash flow-$6,602
Break-even occupancy63.2%

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 this Table Rock Lake front home offering a blend of space and comfort. Step inside the open-concept main level, featuring a spacious great room and dining area ideal for entertaining. A cozy pellet stove adds warmth and charm to the living space, while the adjoining sunroom opens to a large lakefront deck, perfect for morning coffee or sunset gatherings. The kitchen has an peninsula bar, pantry and utility room on the way to the 2-car attached garage. The main floor has 3 good size bedrooms and 3 baths. Main level has new carpet and paint. The BIG highlight of this property may be the 2400 square foot detached building that offers endless possibilities. There are 3 overhead (10 foot) doors that could easily store 6+ regular size vehicles, a boat or RV. The garage also has infrared heat, window cooling units, generator, and half bath. Back to the house, the lower level has another great room with pellet stove, kitchenette, 2 bedrooms, bathroom, bonus room/office and mechanical room. There is also another deck on this level. its the perfect balance between seclusion and accessibility. Lakefront and lakeview. Located within easy access to amenities, Silver Dollar City, Flat Creek Restaurant, Cape Fair Marina, and all Branson attractions.

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.