← New analysisCompare properties →
ACTIVEmulti familyvia mls

9215 Missouri 173

Cape Fair, MO, 65624

6 bd5 ba5,180 sqftBuilt 1963

List price

$599,950

9215 Missouri 173
Financial analysis

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

Monthly cash flow

$436

Cap rate

7.3%

Cash-on-cash

4.4%

DSCR

1.14

Est. annual revenue$76,285
Stays / year67
Property tax($1,641)
Insurance($3,000)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$43,551
Down payment$119,990
Loan amount$479,960
Monthly payment (P&I)$3,193.19
Annual debt service($38,318)
Annual cash flow$5,233
Break-even occupancy49.4%

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
This unique property offers great potential with a parking lot, a versatile layout and 4 separate units! Currently operating as a bait & tackle shop, the building is divided with one half serving as retail space and the other half set up as a 1-bedroom, 1-bath rental. The rental side features Central heating and cooling for comfort and efficiency. A great opportunity for investment, owner-occupancy, or live/work use in a convenient location.

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.