← New analysisCompare properties →
ACTIVEsingle familyvia mls

181 White Oak Circle

Walnut Shade, MO, 65771

5 bd4 ba3,541 sqftBuilt 2007

List price

$489,000

Welcome!
Financial analysis

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

Monthly cash flow

$404

Cap rate

7.4%

Cash-on-cash

5.0%

DSCR

1.16

Est. annual revenue$67,251
Stays / year67
Property tax($2,896)
Insurance($2,445)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$36,075
Down payment$97,800
Loan amount$391,200
Monthly payment (P&I)$2,602.66
Annual debt service($31,232)
Annual cash flow$4,843
Break-even occupancy49.0%

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
Coveted neighborhood! This all-brick and stone 5-bedroom, 3.5-bath home in Whitetail Crossing delivers over 3,500+ square feet of beautiful, functional living space just north of Branson with easy access to Hwy 65--making commuting to Springfield or getting anywhere in Branson simple and convenient. Inside, you'll find two spacious living areas, a full finished basement, and flexible bonus rooms perfect for an office, hobby space, or workout area. The layout includes a charming Jack-and-Jill bathroom, a rare 3-car garage on the main level, and a John Deere room for exceptional storage. The kitchen offers updated appliances, abundant cabinetry, and plenty of workspace, while the fully fenced backyard and back deck provide a private place to relax or entertain. With country-quiet surroundings, awesome curb appeal, and no HOA fees, this home offers the space and location buyers are searching for. Homes with this combination don't come along often--schedule your showing 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.