← New analysisCompare properties →
ACTIVEsingle familyvia mls

450 Holly Way Drive

Kirbyville, MO, 65679

3 bd2 ba1,756 sqftBuilt 2008

List price

$345,000

450 Holly Way Dr-32
Financial analysis

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

Monthly cash flow

$188

Cap rate

7.0%

Cash-on-cash

3.3%

DSCR

1.10

Est. annual revenue$49,184
Stays / year67
Property tax($1,444)
Insurance($1,725)
Utilities($3,000)
HOA($400)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,296
Down payment$69,000
Loan amount$276,000
Monthly payment (P&I)$1,836.23
Annual debt service($22,035)
Annual cash flow$2,261
Break-even occupancy51.0%

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
Welcome to this beautifully maintained 3-bedroom, 2-bath home nestled in the quiet setting of Madison Valley Estates. Situated on approximately 2 flat, usable acres, this inviting property offers the perfect blend of comfort, space, and peaceful surroundings. Step inside to discover vaulted ceilings and spacious living areas that create an open, airy feel ideal for both everyday living and entertaining. The thoughtfully designed layout flows seamlessly from the living room into the kitchen and dining area, making it easy to gather with family and friends or enjoy a quiet morning coffee while taking in the serene views. Large windows throughout the home bring in abundant natural light and frame picturesque views of the property, from mature trees in the front yard to the expansive open space beyond. The home features three comfortable bedrooms, including a generous primary suite, along with two well-appointed bathrooms. A convenient 2-car garage provides ample storage and functionality. Outdoors, the property truly shines with plenty of room to enjoy the fresh air, whether you're gardening, relaxing, or creating your own outdoor retreat. A storage shed adds extra space for tools, equipment, or hobbies while keeping everything organized. Located just about 10 minutes from downtown Branson, you'll enjoy quick access to dining, shopping, and entertainment while still appreciating the privacy and tranquility of a neighborhood setting. Madison Valley Estates offers a peaceful community atmosphere with HOA dues of approximately $400 per year. Don't miss the opportunity to experience the charm and space this property offers!

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.