ACTIVEsingle familyvia mls

3990 Us-160

Walnut Shade, MO, 65771

2 bd3 ba2,190 sqftBuilt 1918

List price

$439,000

Financial analysis

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

Monthly cash flow

-$790

Cap rate

4.2%

Cash-on-cash

-10.8%

DSCR

0.66

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($331)

Insurance($2,195)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,564

Down payment$87,800

Loan amount$351,200

Monthly payment (P&I)$2,336.54

Annual debt service($28,039)

Annual cash flow-$9,475

Break-even occupancy76.6%

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 One of kind Home, is rare find 1918 Ranch Style Home Completely remodeled 2017 with built in Safe Room. THE SAFE ROOM HAS A F5 TORNADO DOOR ENTRY AND EXIT. THE PRIMARY BEDROOM/ BATH/CLOSET ARE WITHIN THE SAFE ROOM. A must see to appreciate the beauty of this home with 5 acres. Not mention ALL the extras-Safe Room, Sauna, 21ft Swim Spa with treadmill and exercise bike, TV's, additional exercise room (can be convert to 3rd bdrm), led lighting, Wine Cooler, Remote control Blinds. The potential and possibilities of this property are endless.Don't wait!! Endless Pool/Swim Spa is not included in sale of property (Can be purchased)The Potential for adding additional bedrooms, the retreat and homestead appeal of the 5-acre, and the ample space available for future outbuildings - shops or barns.Possible owner financing with qualified buyer.

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.