ACTIVEsingle familyvia mls

7565 State Highway 176

Walnut Shade, MO, 65771

3 bd2 ba864 sqftBuilt 1981

Listing courtesy of BFRealty · (417) 294-1162 · MLS# SOM60312589

List price

$424,900

$492/sqft

Listing description

The Ultimate Ozark Outdoorsman's Homestead - 9.95 Acres Near BransonEscape to your own private 9.95-acre ridge, perfectly situated just minutes from Highway 65 and the world-class fishing and boating of the Ozark Lakes and Branson. This 864 sq. ft. authentic log home (3BR/1.5BA) is the ideal basecamp for the hunter, fisherman, or hobby farmer.The Ultimate Workshop & Gear Storage: Forget cramped garages. This property features a massive 70'x30' metal shop designed for heavy-duty use:Storage for everything: 14'x14' overhead door plus two 16' sliding doors--plenty of room for your boat, tractor, and RV.Work-ready: Concrete floors, full electric, and its own bathroom.Protection: An enormous 11'x80' overhang to keep trailers and equipment out of the elements.Bonus Building: A 23'x37' storage building with concrete floors, electric, and a 14' overhang.Land & Infrastructure: The nearly 10-acre tract offers plenty of room to roam, complete with a chicken house for fresh eggs and a homesteading start. The property is ''over-built'' with infrastructure for those who value self-sufficiency or want to expand, featuring (2) 500-gallon propane tanks and (3) septic systems. The well has a BRAND NEW pump, panel, and wiring.Income Potential: With three septics and expansive shop space, this is a prime opportunity for an income-producing property--perfect for rental cabins or a guide-service headquarters.Location, Location, Location: Minutes from the highway, yet secluded enough to enjoy the peace of the woods. Whether you're heading to Table Rock, Taneycomo, or Bull Shoals, you are in the heart of the best recreation Missouri has to offer.Schedule your tour and bring your gear--this property is ready for the Ozark lifestyle!This property is being sold as-is.

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

-$1,599

Cap rate (all-in)

1.8%

Cash-on-cash

-16.7%

DSCR

0.29

Purchase price

Down payment %

Interest rate %

Renovation budget (est.)

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$15,975

Property tax($4,249)

Insurance($1,700)

Utilities($0)

HOA($0)

Management($1,278)

Maintenance reserve($799)

Total operating expenses($8,025)

Net operating income$7,950

Down payment$84,980

Renovation budget$30,240

Total cash invested$115,220

All-in cost$455,140

Loan amount$339,920

Monthly payment (P&I)$2,261.50

Annual debt service($27,138)

Annual cash flow-$19,188

This listing reads as a fixer, so we seeded a rough renovation budget to keep the cap rate honest — the low list price isn't a bargain if it needs work. It's only an estimate; replace it with a contractor bid to see your real return.

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.