← New analysisCompare properties →
ACTIVEsingle familyvia mls

289 Beardsley Creek Drive

Blue Eye, MO, 65611

4 bd2 ba2,755 sqftBuilt 1974

List price

$636,000

285 Beardsley Creek Rd
Financial analysis

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

Monthly cash flow

-$880

Cap rate

4.7%

Cash-on-cash

-8.3%

DSCR

0.74

Est. annual revenue$58,218
Stays / year67
Property tax($1,100)
Insurance($3,180)
Utilities($3,000)
HOA($300)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,061
Down payment$127,200
Loan amount$508,800
Monthly payment (P&I)$3,385.06
Annual debt service($40,621)
Annual cash flow-$10,560
Break-even occupancy70.4%

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
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 trail located directly behind 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!

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.