← New analysisCompare properties →
ACTIVEothervia mls

21 Myrtle Street

Cape Fair, MO, 65624

2 bd2 ba672 sqftBuilt 1975

List price

$139,999

21 Myrtle - relax at the lake photo
Financial analysis

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

Monthly cash flow

$919

Cap rate

14.3%

Cash-on-cash

39.4%

DSCR

2.23

Est. annual revenue$40,150
Stays / year67
Property tax($120)
Insurance($700)
Utilities($3,000)
HOA($300)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,970
Down payment$28,000
Loan amount$111,999
Monthly payment (P&I)$745.13
Annual debt service($8,942)
Annual cash flow$11,029
Break-even occupancy29.8%

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
You have to see this one! Discover this charming, updated 2-bedroom, 2-bath home nestled on a spacious corner lot. This property is within WALKING DISTANCE TO THE LAKE and only three miles from CAPE FAIR MARINA. The home has been COMPLETELY RENOVATED, including new wiring and plumbing, making it a perfect weekend getaway or permanent residence. You can enjoy peaceful surroundings on the screened-in front and back decks or take advantage of the SUBDIVISION BOAT LAUNCH for easy water access. Key updates and features include: - NEW SYSTEMS: HVAC, 100-amp electric box and panel, gas hot water heater, and plumbing.- INTERIOR: Vinyl plank flooring, 3/4'' tongue-and-groove treated plywood subflooring, kitchen cabinets, gas stove, aluminum backsplash, and ship lap in the living room.- BATHROOMS: New toilets, shower walls, faucets, and a master bath barn door.- EXTERIOR & MORE: New tilt-in windows, blinds, light fixtures, interior/exterior paint, and a ceiling fan on the front deck.- INCLUDED: Refrigerator, washer, dryer, and small storage shed.The property features community water and a private septic system, with HOA fees covering road maintenance and water. Schedule an appointment to see this home today and experience lake life at your doorstep.

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.