ACTIVEsingle familyvia mls

65 Roan Road

Cape Fair, MO, 65624

4 bd5 ba3,200 sqftBuilt 2025

List price

$489,999

Financial analysis

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

Monthly cash flow

$25

Cap rate

6.5%

Cash-on-cash

0.3%

DSCR

1.01

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($18)

Insurance($2,450)

Utilities($3,000)

HOA($575)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$31,598

Down payment$98,000

Loan amount$391,999

Monthly payment (P&I)$2,607.98

Annual debt service($31,296)

Annual cash flow$302

Break-even occupancy54.6%

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

Brand new build in beautiful Cape Fair! This modern home features an open-concept layout with luxury vinyl plank flooring, recessed lighting, and tons of natural light perfect for entertaining. The designer kitchen includes solid surface countertops, two-tone cabinetry, and stainless appliances. Each bedroom has a stylish bathroom. Relax on the back deck or explore nearby Table Rock Lake--just minutes away!

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.