← New analysisCompare properties →
ACTIVEothervia mls

889 Powell Road

Kirbyville, MO, 65679

1 bd1 ba744 sqftBuilt 2006

List price

$115,000

FRONT ELEVATIONS
Financial analysis

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

Monthly cash flow

$510

Cap rate

11.7%

Cash-on-cash

26.6%

DSCR

1.83

Est. annual revenue$31,116
Stays / year67
Property tax($269)
Insurance($575)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$13,471
Down payment$23,000
Loan amount$92,000
Monthly payment (P&I)$612.08
Annual debt service($7,345)
Annual cash flow$6,126
Break-even occupancy35.5%

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
Opportunity like this doesn't come around often. This 5-acre property is the perfect investment for someone with vision. The groundwork is already in place--wired, new septic installed, and sheetrock completed--making it ready for you to step in and finish it with your own personal touches.Located just 10 minutes from Branson and minutes from Bull Shoals, Lake Taneycomo, and Table Rock Lake, the setting offers incredible potential for income-producing use. With plenty of land, there's room to add multiple cabins and create a highly desirable Airbnb retreat in a prime tourist area.A trailer currently sits on the property and offers potential, but is being given no value--this is truly a fixer-upper opportunity where the real value lies in the land, location, and possibilities.Whether you're looking to create a short-term rental business, a private getaway, or a long-term investment, this property is ready for your vision to bring it to life.

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.