← New analysisCompare properties →
ACTIVEsingle familyvia mls

1820 Frank Rea Road

Kissee Mills, MO, 65680

3 bd4 ba2,350 sqftBuilt 2025

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60318957

List price

$574,900

$245/sqft

Listing description
*!!Attractive New Price!!*Discover 1820 Frank Rea Road, a one-of-a-kind home on 29 acres with breathtaking views and a story to tell. Part of the historic Elbow Ranch, once spanning over 5,000 acres, this property captures both heritage and artistry. Designed and built by the owner and completed last year, inspired by years in Australia, the home is a showcase of craftsmanship and character. A 10-foot wraparound porch welcomes you, accented by unique porch lights sourced from a Russian bakery and a British pub, hinting at the treasures inside. This steel-built residence includes its own 4-car garage and a private 1-bedroom apartment--perfect for guests, family, or rental income. Inside the main home, knotty pine walls and ceilings pair beautifully with LPV floors. Lighting fixtures with history--from Titanic-era cruise liners to Pullman dining cars--bring timeless charm. A cast iron and chrome parlor stove commands attention and is a wonderful piece that will warm up the space in the winter. The kitchen features a drain board sink with two faucets mounted within Karri wood countertops, an island crafted from Pennsylvania, church pew doors from Wales, and a stunning antique pipe organ transformed into lighting. A brand-new gas range with majolica English tile completes the space. Soaring ceilings in the living room, cooled by a dramatic propeller fan, create a bright, airy gathering space. The main-level primary suite faces south to capture rolling hill views, with a custom, green-tiled walk-in shower and a closet offering crawlspace access for storage or shelter. Upstairs, a loft bedroom which could easily be transformed into two rooms with a half bath and private balcony offers dreamy stargazing over the Milky Way. Outdoors, explore 29 acres with two ponds, hay fields, and wooded areas--perfect for farming, recreation, or simply enjoying nature.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$2,122

Cap rate

2.0%

Cash-on-cash

-22.1%

DSCR

0.31

Est. annual revenue$22,190
Property tax($5,749)
Insurance($2,300)
Utilities($0)
HOA($0)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($10,933)
Net operating income$11,257
Down payment$114,980
Loan amount$459,920
Monthly payment (P&I)$3,059.86
Annual debt service($36,718)
Annual cash flow-$25,461

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information