← New analysisCompare properties →
ACTIVEsingle familyvia mls

170 Sundance Road

Cape Fair, MO, 65624

5 bd4 ba3,890 sqftBuilt 1995

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60294339

List price

$650,000

$167/sqft

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.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,940

Cap rate

2.8%

Cash-on-cash

-17.9%

DSCR

0.44

Est. annual revenue$27,688
Property tax($2,753)
Insurance($2,600)
Utilities($0)
HOA($500)
Management($2,215)
Maintenance reserve($1,384)
Total operating expenses($9,452)
Net operating income$18,236
Down payment$130,000
Loan amount$520,000
Monthly payment (P&I)$3,459.57
Annual debt service($41,515)
Annual cash flow-$23,279

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information