← New analysisCompare properties →
ACTIVEsingle familyvia mls

115 Old Well Lane

Kirbyville, MO, 65679

6 bd7 ba8,665 sqftBuilt 1999

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60310086

List price

$1,750,000

$202/sqft

Listing description
Welcome to 115 Old Well Lane! This property has so much to offer with the indoor arena, outdoor pool and 30 sweeping acres just outside of town! Designed for comfort, recreation, this 6-bedroom, 5 full-bath, 2 half-bath home blends luxury living with exceptional functionality.This expansive property features a full indoor riding arena, great for year-round training and events. Whether you ride professionally or simply love the lifestyle, the facilities provide convenience, protection from the elements, and space to accommodate.When it's time to unwind, enjoy a resort-style backyard complete with a sparkling in-ground pool that is great for entertaining!Inside, the home offers oversized living areas, multiple suites, and enough space for large families, guests, or multi-generational living. There is also an apartment setup with a kitchen and a beauty salon. The roof and water heater are 2 years old. There are 4 HVAC units in the home with one being brand new and the other 3 having the heat pumps replaced in the last year. New Well Pump in 2023. This property is close to all of the amenities near the Branson Landing and The Strip!
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

-$7,622

Cap rate

1.2%

Cash-on-cash

-26.1%

DSCR

0.18

Est. annual revenue$37,757
Property tax($5,540)
Insurance($7,000)
Utilities($0)
HOA($0)
Management($3,021)
Maintenance reserve($1,888)
Total operating expenses($17,449)
Net operating income$20,308
Down payment$350,000
Loan amount$1,400,000
Monthly payment (P&I)$9,314.23
Annual debt service($111,771)
Annual cash flow-$91,463

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