← New analysisCompare properties →
ACTIVEsingle familyvia mls

3430 Us Highway 160

Walnut Shade, MO, 65771

4 bd4 ba2,684 sqftBuilt 2008

List price

$500,000

Front of Home
Financial analysis

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

Monthly cash flow

-$165

Cap rate

6.0%

Cash-on-cash

-2.0%

DSCR

0.94

Est. annual revenue$58,218
Stays / year67
Property tax($2,185)
Insurance($2,500)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$29,956
Down payment$100,000
Loan amount$400,000
Monthly payment (P&I)$2,661.21
Annual debt service($31,935)
Annual cash flow-$1,979
Break-even occupancy57.9%

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
Peace, privacy, and plenty of space! This 4 bedroom 3 bath home offers a blend of modern comforts and rustic charm. Featuring hardwood floors, soaring vaulted ceilings, a wood-burning stove, huge chef's kitchen with dual in-wall ranges, granite countertops, high quality fixtures, a 3 car garage, beautiful landscaping, walk-in closets in all bedrooms, walk-in showers, a luxurious master suite, two chicken coops, a large back deck for grilling/entertaining and a very LEVEL 2 ACRE lot - RARE for the Ozarks!Conveniently located only 10 minutes north of all of the shopping, dining and entertainment of Branson!Roof and HVAC have been replaced in recent years for peace of mind. If you have been looking for an upscale home that's ''Out in the Country'' but close enough to Branson that it is convenient, you won't want to miss this one!! Call TODAY, before it's gone!

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.