ACTIVEsingle familyvia mls

125 Gabriel Lane

Kirbyville, MO, 65679

3 bd4 ba3,400 sqftBuilt 2013

List price

$399,000

Financial analysis

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

Monthly cash flow

-$117

Cap rate

6.0%

Cash-on-cash

-1.8%

DSCR

0.94

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,794)

Insurance($1,995)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$24,076

Down payment$79,800

Loan amount$319,200

Monthly payment (P&I)$2,123.65

Annual debt service($25,484)

Annual cash flow-$1,407

Break-even occupancy57.5%

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

ENTERTAIN & ENJOY THE LAKE LIFE! Need room to live, entertain, and play? Whether it's your full-time residence or a gathering place for family and friends, this home delivers--with a huge 1,000+ sq. ft. garage ready for your vehicles, hobbies, and outdoor toys.* His and Her primary bathrooms* Bonus Family Room* Large Non-Traditional Room - Perfect for a Theater Room, Game Room, Home Gym,* Office, or Formal Dining Room* Just a short walk to the Lake/Boat Ramp Conveniently located only 10 miles from Forsyth and 13 miles from Branson, you'll enjoy peaceful surroundings while remaining close to shopping, dining, entertainment, and all the attractions the Ozarks have to offer. Includes: TV's, washer/dryer, upright freezer, water softener, all kitchen appliances-microwave, refrigerator.

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.