← New analysisCompare properties →
ACTIVEsingle familyvia mls

3425 Pine Top Road

Kirbyville, MO, 65679

3 bd2 ba1,050 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332957

List price

$474,500

$452/sqft

Listing description
Nestled in the Ozark Mountains, just 15 minutes to Branson, you will find this beautiful property with fantastic views. This property has income producing potential. It consists of 11.84 acres m/l and is home to whitetail deer & wild turkeys. The custom-built, virtually maintenance free home features LP Smart Siding and a metal roof. It has 3 bedrooms and 2 bathrooms.Be welcomed by the partial wrap around deck and step into this extremely well taken care of home. Double hung windows (with tilt in feature for easy cleaning) can be found throughout this home. The living / dining room windows are tinted & also have top down / bottom up custom blinds. The kitchen features granite countertops, pull-out cabinet shelves, and soft close drawers. All kitchen appliances convey, including the freezer in the well-appointed pantry. Down the hall you will find a guest bedroom, full bathroom, and the primary bedroom suite that features a 3x5 walk in shower, dual vanity, walk in closet, & access to the homes 3rd bedroom, which is currently a sitting area but could also make a wonderful nursery or office space. Other features of the home include a quick connect generator & USB plugs in every room. If you would like for your property to produce income, there is great income potential. The exterior features 2 RV sites with full hook ups. One has a 50x18 concrete slab and the other has a level 13x40 RV parking space. There is a 10x10 ''wash house'' for the RV site guests. It features 2 washer hookups & 1 dryer hookup. There is also a whole property Culligan water softener. The RV sites are on 1 meter, separate from the main house. There is also a 20x25 garage, 10x16 shed with electric, & large carport and plenty of room to expand on this beautiful acreage that is partially fenced on the perimeter. High school students have their choice of area schools, including Hollister, Forsyth, & Branson. All of this within an easy drive to Table Rock Lake, and shopping & entertainment
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

-$1,671

Cap rate

2.2%

Cash-on-cash

-21.1%

DSCR

0.34

Est. annual revenue$19,419
Property tax($4,745)
Insurance($1,898)
Utilities($0)
HOA($0)
Management($1,554)
Maintenance reserve($971)
Total operating expenses($9,168)
Net operating income$10,252
Down payment$94,900
Loan amount$379,600
Monthly payment (P&I)$2,525.49
Annual debt service($30,306)
Annual cash flow-$20,054

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