ACTIVEothervia mls

6659 State Highway 176

Walnut Shade, MO, 65771

3 bd2 ba1,064 sqftBuilt 1992

List price

$369,999

Financial analysis

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

Monthly cash flow

$155

Cap rate

6.9%

Cash-on-cash

2.5%

DSCR

1.08

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($520)

Insurance($1,850)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,495

Down payment$74,000

Loan amount$295,999

Monthly payment (P&I)$1,969.29

Annual debt service($23,631)

Annual cash flow$1,864

Break-even occupancy51.7%

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

Bring your vision and discover endless possibilities with this versatile property. Just 5 minutes from Hwy 65. Featuring a 16x80 single-wide mobile home plus a 45x90 cement block building (4,050 sq. ft.). The shop features a 1 bed/bath apartment needing renovation that could be rented in the future. Currently bringing in $625 in lease revenue for mobile home and lot rent, this multi-use property offers exceptional flexibility and income potential. There is an additional mobile home lot currently producing income. With its prime location and potential for expansion, this property is a must-see opportunity for investors seeking a strong return and long-term growth potential.

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.