← New analysisCompare properties →
ACTIVEsingle familyvia mls

1462/1466 Blackwell Ferry Road

Kirbyville, MO, 65679

5 bd4 ba2,868 sqftBuilt 1980

List price

$699,900

FRONT
Financial analysis

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

Monthly cash flow

-$649

Cap rate

5.3%

Cash-on-cash

-5.6%

DSCR

0.83

Est. annual revenue$67,251
Stays / year67
Property tax($1,006)
Insurance($3,500)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$36,910
Down payment$139,980
Loan amount$559,920
Monthly payment (P&I)$3,725.16
Annual debt service($44,702)
Annual cash flow-$7,792
Break-even occupancy64.6%

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
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

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.