← New analysisCompare properties →
ACTIVEsingle familyvia mls

289 Beardsley Creek Drive

Blue Eye, MO, 65611

4 bd2 ba2,755 sqftBuilt 1974

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60311718

List price

$599,000

4% price cut$625,000

$217/sqft

Listing description
Located on Table Rock Lake, this 4 bedroom, 2 bathroom home offers exceptional outdoor space, privacy, and scenic views. Situated on nearly 1/2 acre, the property features a large cleared backyard that offers space for entertaining, gardening or relaxation! A very small piece of land, too small to build on, runs directly behind the home, bordering Corp property. So, chances are, there will never be a home built between you and the Lake!A trail located directly beside the home leads to the water, making lake access easy and enjoyable. The home's walkout lower-level patio and upper-level deck both offer beautiful views of the lake, creating multiple spaces to take in the scenery.Designed for comfort and functionality, this home is ideal as a full-time residence or a lake retreat. A private boat slip with a lift located just around the corner, is available for purchase separately, along with a bass boat, offering a convenient option for boating and fishing enthusiasts.With only 18 miles from all the entertainment in Branson, 26 miles to Silver Dollar City and 9 miles from Big Cedar, you will be close to everything! Shows, dining, movies, bowling, zip-lining, trails...you will never run out of wonderful things to do for fun! But once you turn down Hwy UU it is peaceful living. Quiet, rolling hillsides with views that you will never tire of! Eagles, hawks, deer, turkey and the occasional road-runner will keep your camera busy! Welcome Home to 289 Beardsley Creek Drive!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$2,225

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

Est. annual revenue$23,272
Property tax($5,990)
Insurance($2,396)
Utilities($0)
HOA($300)
Management($1,862)
Maintenance reserve($1,164)
Total operating expenses($11,711)
Net operating income$11,561
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$26,697

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information