← New analysisCompare properties →
ACTIVEsingle familyvia mls

1291 Walnut Springs Drive

Cape Fair, MO, 65624

4 bd3 ba2,437 sqftBuilt 1996

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60330824

List price

$599,500

$246/sqft

Listing description
Discover timeless Victorian charm and peaceful country living in this custom-built 4-bedroom, 3-bath home, beautifully situated on 3.5 meticulously landscaped acres in the quiet Walnut Springs community. Just five minutes from community lake access on the James River Arm of Table Rock Lake, this private retreat offers both seclusion and recreation.Step outside the kitchen to a welcoming back patio overlooking a picturesque waterfall, lush grounds, and a wet-weather creek. The primary suite includes a large primary bath and walk in closet, it also features its own private deck, creating the perfect place to relax while taking in views of the property.The estate also includes a charming studio which was used as a stained glass studio but could be used for other hobbies or ''She Shed'', there is a dedicated woodworking and hobby shop, and flexible space above the two-car garage that could serve as a home office, second studio, craft room, or guest retreat. With distinctive architecture, versatile outbuildings, and an enchanting natural setting, this one-of-a-kind property offers space to live, create, and unwind near Table Rock Lake.Just a short drive to the Cape Fair Marina and within 30 minutes of shopping and Branson Attractions.So many unique features you will just have to come see it to take it all in.
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

-$2,220

Cap rate

1.9%

Cash-on-cash

-22.2%

DSCR

0.30

Est. annual revenue$23,272
Property tax($5,995)
Insurance($2,398)
Utilities($0)
HOA($200)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($11,618)
Net operating income$11,654
Down payment$119,900
Loan amount$479,600
Monthly payment (P&I)$3,190.79
Annual debt service($38,289)
Annual cash flow-$26,636

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