← New analysisCompare properties →
ACTIVEsingle familyvia mls

260 Gabby Lane

Walnut Shade, MO, 65771

4 bd3 ba3,226 sqftBuilt 2006

List price

$449,900

SDD03228
Financial analysis

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

Monthly cash flow

$121

Cap rate

6.7%

Cash-on-cash

1.6%

DSCR

1.05

Est. annual revenue$58,218
Stays / year67
Property tax($2,207)
Insurance($2,250)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,184
Down payment$89,980
Loan amount$359,920
Monthly payment (P&I)$2,394.56
Annual debt service($28,735)
Annual cash flow$1,449
Break-even occupancy52.9%

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
This 4 bedroom, 3 bathroom home in Whitetail Crossing offers a functional layout, thoughtful updates, and beautiful mountain views. The main level features an open floor plan filled with natural light, along with two bedrooms and main level laundry for everyday ease. The walkout basement adds a spacious second living area, two additional bedrooms, and a designated media space within the lower level living area, complete with projector and screen, creating a comfortable setup for movie nights or entertaining. Both the upstairs and downstairs are wired for sound, making it easy to connect your own receivers and customize your setup.Recent improvements include fresh exterior paint, updated exterior lighting, and rebuilt upper and lower decks. Interior updates include painted upstairs walls and trim, updated lighting, LED bulbs throughout, and added ceiling fans. The HVAC system was updated in 2021 and the water heater was replaced in 2026, along with a newer microwave and garbage disposal.Situated on a corner lot in a well established neighborhood with no HOA dues, this property offers both comfort and practicality. Located just minutes from Branson and with quick access to Highway 65, you can easily travel to Springfield while still enjoying a quiet residential setting.

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.