← New analysisCompare properties →
ACTIVEsingle familyvia mls

115 Old Well Lane

Kirbyville, MO, 65679

6 bd7 ba8,665 sqftBuilt 1999

List price

$1,750,000

7
Financial analysis

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

Monthly cash flow

-$6,489

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

Est. annual revenue$76,285
Stays / year67
Property tax($5,540)
Insurance($8,750)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$33,901
Down payment$350,000
Loan amount$1,400,000
Monthly payment (P&I)$9,314.23
Annual debt service($111,771)
Annual cash flow-$77,870
Break-even occupancy138.7%

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 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!

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.