← New analysisCompare properties →
ACTIVEsingle familyvia mls

1462/1466 Blackwell Ferry Road

Kirbyville, MO, 65679

5 bd4 ba2,868 sqftBuilt 1980

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60324600

List price

$649,900

$227/sqft

Listing description
Rare opportunity to own this one-of-a-kind property on over 15 acres spread with two parcels. For a private retreat, multi-generational living, or a possible working homestead, every detail was meticulously thought out. Over $30,000 in road and rock work including 2 culverts, graveling, grating, and an upside ditch refuge. An upper second home site has already been cleared with breathtaking mountain views. A fully enclosed 7k sq ft irrigated garden in place along with an 18x9 greenhouse on rocked base w/60-amp circuit at greenhouse. It has a producing orchard with apples, pears, plums, peaches, pomegranates, figs, and apricots. Two functioning pastures freshly seeded and organically managed with permaculture practices, 570 feet of hardened in fencing, 400 feet of cedar post fencing w/wood gates for private gated entry, full RV hookup, chicken coop, and optional livestock that can convey. There's a 15,000 plus food plot for hunting deer, turkey and water fowl. The front and back decking are refinished beautiful lake views and there are private hiking trails to caves, seasonal creek, and lake for adventure seekers. This property conveniently backs up to Army Corps of Engineer land for added privacy. There is a partially finished basement that is fully heated and cooled, John Deere garage, and the home provides a huge safe room/cellar. Updates include: whole-home dehumidifier, brand-new AC upstairs, new refrigerator, new Kitchen Aide Stove, new copper sink/hardware, new dutch wood front door, and less than 5 years old dishwasher as well as roof. Some ceilings have been refinished, the home professionally painted, and ductwork professionally cleaned. Additional features include: new engineered hardwood laminate flooring throughout. Some bathroom updates include new vanities, sinks, and toilets, hand-blown light fixtures, as well as new ceiling fans, as well as a wood-burning furnace and a fireplace add warmth and charm! Rare find to have land, views, AND functionality
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

-$1,856

Cap rate

3.0%

Cash-on-cash

-17.1%

DSCR

0.46

Est. annual revenue$32,568
Property tax($6,499)
Insurance($2,600)
Utilities($0)
HOA($0)
Management($2,605)
Maintenance reserve($1,628)
Total operating expenses($13,332)
Net operating income$19,236
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow-$22,273

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