← New analysisCompare properties →
ACTIVEsingle familyvia mls

135 Kelly Crossing Lane

Walnut Shade, MO, 65771

6 bd4 ba3,701 sqftBuilt 2017

List price

$559,000

DJI_20251015103310_0033_D
Financial analysis

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

Monthly cash flow

$612

Cap rate

7.7%

Cash-on-cash

6.6%

DSCR

1.21

Est. annual revenue$76,285
Stays / year67
Property tax($2,352)
Insurance($2,795)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$43,044
Down payment$111,800
Loan amount$447,200
Monthly payment (P&I)$2,975.23
Annual debt service($35,703)
Annual cash flow$7,342
Break-even occupancy47.1%

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
Now Priced to Sell! Experience the beauty of the rolling Ozark Mountains from this exceptional 6-bedroom, 4-bathroom home on 2 scenic acres. Designed with flexibility and function in mind, this property features two complete living spaces--each with its own kitchen, laundry, primary suite, HVAC system, and water heater--making it ideal for multi-generational living, hosting guests, or generating income through long-term rental of the lower level.Just 2.5 miles from Highway 65, you'll enjoy the perfect balance of peaceful country living and convenient access to Branson and Springfield. The main level welcomes you with an open floor plan filled with natural light and soaring ceilings that create an inviting sense of space. The kitchen features a large island, soft-close cabinetry, double ovens, and fiber internet access, offering both style and practicality for everyday living or entertaining. Both main-level bathrooms include heated floors, and the primary suite adds comfort with a heated shower bench. Step onto the large covered deck to take in the sweeping views of the Ozark hills--perfect for morning coffee or evening sunsets.Downstairs, the walkout basement mirrors the versatility of the main level with a full kitchen, additional bedrooms, a second laundry area, and direct parking access. With its private entry and full amenities, this space is ideal for guests, extended family, or a long-term tenant. A covered patio below the deck offers another peaceful outdoor retreat, and a spacious storage room ensures ample space for organization.An oversized 3-car garage with 12-foot ceilings provides room for vehicles and hobbies, and recent updates include a new roof (2023) and new upstairs water heater (2023). With its flexible layout, beautiful views, and income potential, this Ozarks retreat offers a rare opportunity to live, relax, and invest all in one place.

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.