← New analysisCompare properties →
ACTIVEsingle familyvia mls

7565 State Highway 176

Walnut Shade, MO, 65771

3 bd2 ba864 sqftBuilt 1981

List price

$449,900

7565 State Hwy 176 Walnut Shade, MO
Financial analysis

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

Monthly cash flow

-$312

Cap rate

5.5%

Cash-on-cash

-4.2%

DSCR

0.87

Est. annual revenue$49,184
Stays / year67
Property tax($627)
Insurance($2,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,989
Down payment$89,980
Loan amount$359,920
Monthly payment (P&I)$2,394.56
Annual debt service($28,735)
Annual cash flow-$3,746
Break-even occupancy61.7%

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
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.

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.