← New analysisCompare properties →
ACTIVEsingle familyvia mls

654 Walkington Lane

Branson, MO, 65616

4 bd3 ba2,174 sqftBuilt 2026

List price

$490,000

Brand New Construction!
Financial analysis

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

Monthly cash flow

$58

Cap rate

6.5%

Cash-on-cash

0.7%

DSCR

1.02

Est. annual revenue$58,218
Stays / year67
Property tax($199)
Insurance($2,450)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$31,991
Down payment$98,000
Loan amount$392,000
Monthly payment (P&I)$2,607.99
Annual debt service($31,296)
Annual cash flow$695
Break-even occupancy54.0%

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
Brand New Construction! Hard-to-find 4-bedroom layout! One-level living! Massive workshop! 3-car garage! Flat Creek Builders has just completed this 2,100 square feet home with thoughtfully designed living space. The open-concept floor plan features soaring vaulted ceilings in the great room, a stunning floor-to-ceiling fireplace feature wall, abundant natural light, and seamless flow into the kitchen and dining areas. The kitchen is designed for both everyday living and entertaining with a large island, walk-in pantry, and easy access to the dining space and covered rear porch with a beautiful view of trees only - no backyard neighbor! A spacious laundry room and mud room add practicality, while the private primary suite offers a spa-like ensuite bath and generous walk-in closet. Three additional bedrooms provide flexibility for family, guests, or a home office. Situated on an oversized corner lot, this home also features a 3-car garage with excellent storage space plus a lower-level workshop/John Deere room for lawn equipment, tools, storage, or room to tinker! Move-in ready and waiting for the fun part--decorating and making the space your own! A fantastic home for the money - and you're gonna love that new home smell!

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.