← New analysisCompare properties →
ACTIVEsingle familyvia mls

21 Tall Cedar Lane

Reeds Spring, MO, 65737

4 bd3 ba2,748 sqftBuilt 2007

List price

$599,000

Table Rock Lake Front Home
Financial analysis

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

Monthly cash flow

-$812

Cap rate

4.8%

Cash-on-cash

-8.1%

DSCR

0.75

Est. annual revenue$58,218
Stays / year67
Property tax($1,827)
Insurance($2,995)
Utilities($3,000)
HOA($1,300)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$28,519
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$9,739
Break-even occupancy69.2%

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
LAKEFRONT! WALK TO THE WATER! BOAT SLIP! Finally... A high-quality well-maintained lakefront home at an affordable price! This 4-bedroom, (could be 5!) 3-bathroom home in Cedar Cove offers prime lakefront living featuring two full living spaces thanks to the finished walk-out basement. The big open-concept kitchen includes a spacious island perfect for gathering, while the cozy fireplace brings warmth and charm to the main level. Outdoor living is just as impressive with elevated deck seating to enjoy the lake views. You'll also find a safe room for peace of mind and a 2-car garage for convenience. Walk down the gentle path right below the house and put your toes in the water. The dock with slip available for purchase is also just steps (or a short golf cart ride) away! Whether you're inside relaxing, outside soaking up the scenery, or doing a cannonball off the dock into the lake - this home delivers the full lake lifestyle. Opportunities for the perfect lake package at a great price are hard to find! Schedule your showing today before it's gone!

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.