ACTIVEsingle familyvia mls

912 Brace Hill Road

Kissee Mills, MO, 65680

2 bd2 ba720 sqftBuilt 1950

List price

$150,000

Financial analysis

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

Monthly cash flow

$879

Cap rate

13.4%

Cash-on-cash

35.1%

DSCR

2.10

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($215)

Insurance($750)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$20,125

Down payment$30,000

Loan amount$120,000

Monthly payment (P&I)$798.36

Annual debt service($9,580)

Annual cash flow$10,544

Break-even occupancy30.9%

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

Tastefully updated 2 bedroom / 2 bath home.This is a must see property that features simple, low maintenance landscape. Located close to ''Slough Hollow'' where Beaver Creek meets beautiful Bull Shoals Lake. Step into the open living room / dining room / kitchen area featuring luxury vinyl plank floors, a vaulted ceiling, and freestanding gas fireplace. Off the living room you will find the large laundry area that could be used as additional storage or office space. This home features a bedroom that has access to the back deck. There are two full bathrooms - one that is attached to the second bedroom.There is a large crawl space that provides additional storage and an extra separate storage space as well. Close to Mark Twain National Forest, just 15 minutes to Forsyth - and 40 minutes to Branson, MO. Easy to show, call for your appointment today!

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.