ACTIVEsingle familyvia mls

132 Walnut Street

Cape Fair, MO, 65624

2 bd1 ba634 sqftBuilt 2019

List price

$139,000

Financial analysis

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

Monthly cash flow

$897

Cap rate

14.1%

Cash-on-cash

38.7%

DSCR

2.21

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($453)

Insurance($695)

Utilities($3,000)

HOA($300)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,642

Down payment$27,800

Loan amount$111,200

Monthly payment (P&I)$739.82

Annual debt service($8,878)

Annual cash flow$10,764

Break-even occupancy30.4%

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

Escape to the serene beauty of Cape Fair, nestled near the tranquil shores of Table Rock Lake, known by the locals as the ''Bass Capital of the World.'' Discover your perfect retreat in this meticulously crafted, 2-bedroom cabin. Step inside to experience comfort and quality. Outside, soak in the natural beauty from your 10x12 screened porch or 10x9 deck, perfect for morning coffee or evening relaxation. A 12x18 shed and a 3-bay upper shed offer ample storage for all your lake toys. Embrace the laid-back lifestyle of this golf cart community. Explore the area's natural wonders with easy access to Table Rock Lake and boat ramps, just a minute's ride away by golf cart. Cape Fair offers endless Lake activities, World class fishing, Cape Fair Marina, and the renowned Flat Creek Restaurant.

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.