ACTIVEsingle familyvia mls

871 Bee Creek Road

Branson, MO, 65616

2 bd1 ba794 sqftBuilt 1965

Listing courtesy of Mayhew Realty Group LLC · (417) 319-6955 · MLS# SOM60336056

List price

$159,000

$200/sqft

Listing description

Start your next chapter in this cute Branson cottage, where mornings can begin with coffee in hand and evenings can end with a little peace and quiet overlooking the woods. With 2 bedrooms and 1 bath, it offers a comfortable place to settle in, make it your own, and feel at home.Picture preparing your favorite meal in the remodeled kitchen with newer appliances, then stepping into your private backyard to unwind after a busy day. Plant a few flowers, pull up a chair, and enjoy the wooded backdrop. There's even a small shed that could become a little chicken house for six hens, with a few adjustments and subject to local rules. Imagine gathering fresh eggs right in your own backyard! The carport adds the convenience of covered parking.Location, location, location! Close to the hospital, Highway 65, and Branson Hills Parkway, you can stay connected to work, shopping, dining, and everything you enjoy about Branson, then come home to your own cozy retreat.According to the seller, the HVAC system was installed six years ago and has not been used. The home is connected to a shared well and served by septic, with electric reported as the only utility bill.Whether you're ready for your first home or a simpler place to call your own, imagine what life could look like here. Come see 871 Bee Creek Road and start making plans for your next chapter.

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

$56

Cap rate

6.8%

Cash-on-cash

2.1%

DSCR

1.07

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$15,003

Property tax($1,590)

Insurance($636)

Utilities($0)

HOA($0)

Management($1,200)

Maintenance reserve($750)

Total operating expenses($4,176)

Net operating income$10,827

Down payment$31,800

Loan amount$127,200

Monthly payment (P&I)$846.26

Annual debt service($10,155)

Annual cash flow$672

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.