← New analysisCompare properties →
ACTIVEsingle familyvia mls

3079 Bluebird Road

Merriam Woods, MO, 65740

3 bd1 ba982 sqftBuilt 1978

List price

$79,000

Financial analysis

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

Monthly cash flow

$1,840

Cap rate

34.3%

Cash-on-cash

139.7%

DSCR

5.38

Est. annual revenue$49,184
Stays / year67
Property tax($349)
Insurance($395)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$27,121
Down payment$15,800
Loan amount$63,200
Monthly payment (P&I)$420.47
Annual debt service($5,046)
Annual cash flow$22,075
Break-even occupancy15.7%

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
Loads of options in this 1.5 story house in Merriam Woods. This 3 bed, 1 bath home features an expansive Living Room, Dining Area, ample Kitchen space and generious bedrooms. Buyer and Buyer's agents to verify all listing information. FirstLook Period exipires on 06/05/2026 @ 11:00PM. This is a Fannie Mae HomePath property. First Time Buyers, complete the HomePath Ready Buyer homeownership course. Attach certificate to offer up to 3% closing cost assistance. Restrictions apply.

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.