← New analysisCompare properties →
ACTIVEsingle familyvia mls

6566 Prairie Circle

Merriam Woods, MO, 65740

3 bd2 ba1,624 sqftBuilt 2008

List price

$223,000

Branson School District
Financial analysis

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

Monthly cash flow

$957

Cap rate

11.5%

Cash-on-cash

25.8%

DSCR

1.81

Est. annual revenue$49,184
Stays / year67
Property tax($1,020)
Insurance($1,115)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,730
Down payment$44,600
Loan amount$178,400
Monthly payment (P&I)$1,186.90
Annual debt service($14,243)
Annual cash flow$11,487
Break-even occupancy34.5%

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
Welcome home to this inviting 3-bedroom, 2-bath home offering great curb appeal, a level lot, and a private setting you'll appreciate. Start your mornings sipping coffee on the covered front porch, or wind down there in the evenings while enjoying the peaceful surroundings. Inside, the spacious living room features attractive tray ceilings and a comfortable, open feel.The large kitchen provides plenty of room for everyday living and entertaining, along with a pantry for added storage. The primary suite features a private bath with his-and-hers sinks and a walk-in closet, creating a functional and relaxing retreat.Located in the Branson School District with a convenient location near Hwy 65, shopping, dining, and all the shopping, dining, entertainment, and attractions Branson, Missouri has to offer. A great opportunity for full-time living or investment!

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.