← New analysisCompare properties →
ACTIVEsingle familyvia mls

157 S Shining Mountain Drive

Cape Fair, MO, 65624

3 bd3 ba2,415 sqftBuilt 2026

List price

$439,000

Financial analysis

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

Monthly cash flow

-$264

Cap rate

5.7%

Cash-on-cash

-3.6%

DSCR

0.89

Est. annual revenue$49,184
Stays / year67
Property tax($194)
Insurance($2,195)
Utilities($3,000)
HOA($600)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,876
Down payment$87,800
Loan amount$351,200
Monthly payment (P&I)$2,336.54
Annual debt service($28,039)
Annual cash flow-$3,162
Break-even occupancy60.6%

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! LAKE VIEW! Extra garage space! This stunning 3-bedroom, 3-bath home in Edgewater Village delivers more than 2,400 square feet of well-designed living space. The rare combo of lake views and that new house smell! The open-concept floor plan is built for entertaining, featuring gorgeous quartz countertops, a massive island, sleek contemporary finishes, quality LVP flooring, a modern linear fireplace, and walls of windows that frame incredible Table Rock Lake views. Step outside to an upper covered deck and lower patio, creating multiple spaces to relax after a day on the water. The lower level features some great finished living space and a bath, as well as an oversized garage/shop space with endless possibilities for storage, a workshop, hobby room, fitness space, or the ultimate lake hangout. The main level attached two-car garage on the main level provides everyday convenience. Brand spankin' new construction means zero projects, plus premium upgrades including a tankless water heater and whole-home water softener system. Close to Cape Fair Marina, so you'll enjoy all the benefits of lake living with a quality home and a price that's hard to find on Table Rock! Modern design, amazing views, and attainable value won't last long--schedule your showing before someone else claims it!

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.