← New analysisCompare properties →
ACTIVEsingle familyvia mls

161 Eric Drive

Kirbyville, MO, 65679

3 bd2 ba1,193 sqftBuilt 1995

List price

$225,000

Unknown-1
Financial analysis

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

Monthly cash flow

$954

Cap rate

11.5%

Cash-on-cash

25.4%

DSCR

1.80

Est. annual revenue$49,184
Stays / year67
Property tax($802)
Insurance($1,125)
Utilities($3,000)
HOA($120)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,819
Down payment$45,000
Loan amount$180,000
Monthly payment (P&I)$1,197.54
Annual debt service($14,371)
Annual cash flow$11,448
Break-even occupancy34.6%

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
Welcome home to a 3-bedroom, 2-bath home nestled in the Smoke Tree Subdivision! This lovely place boasts nearly 1200 square feet of living space, complete with a bonus enclosed sunroom that opens up to the back. As you step inside, you'll be greeted by a living room with a fireplace and stunning cathedral ceilings, which seamlessly transitions into a dining area and kitchen. The kitchen bar offers extra seating, making it perfect for entertaining family and friends. The split bedroom layout features a master bedroom on one side, with the other two bedrooms and a guest bath on the opposite side of the home. The master bedroom is truly special, featuring a tray ceiling, a master bath, and walk-in closet. The other two bedrooms are spacious and comfortable, with a guest bath conveniently located nwxt to them. And don't forget the large fenced backyard--it's the ideal spot for your pets, children, or simply to unwind and entertain.

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.