ACTIVEsingle familyvia mls

12754 State Hwy M

Billings, MO, 65610

5 bd3 ba3,033 sqftBuilt 1970

List price

$429,900

Financial analysis

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

Monthly cash flow

$877

Cap rate

8.8%

Cash-on-cash

12.2%

DSCR

1.38

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($1,285)

Insurance($2,150)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$37,981

Down payment$85,980

Loan amount$343,920

Monthly payment (P&I)$2,288.11

Annual debt service($27,457)

Annual cash flow$10,524

Break-even occupancy42.0%

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

NEW FLOORING IN ENTIRE BASEMENT NEW BATHROOM FIXTURES IN BASEMENT, NOW 2 Additional BEDROOMS IN BASEMENT FINISHED!!!!! Welcome to 12754 State Highway M in Billings, MO! This beautiful 5.35 acre property has it all. The newly remodeled home is move in ready with 1,700+ sq/ft on the main level with additional 1,200 sq/ft basement. The main floor features 3 bedrooms, 2 full bathrooms, a wood burning fireplace with beautifully updated finishes including luxury vinyl plank flooring and granite countertops. The shop out back is one to see, this is a dream shop for most people and is 50'x80' with concrete floors and steel trusses. . This property has all you could want to start your hobby farm or just have a little space of your own.

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.