← New analysisCompare properties →
ACTIVEsingle familyvia mls

421 N Emory Creek Road

Walnut Shade, MO, 65771

1 bd2 ba1,225 sqftBuilt 1976

List price

$649,900

421 Emory (1)
Financial analysis

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

Monthly cash flow

-$2,621

Cap rate

1.6%

Cash-on-cash

-24.2%

DSCR

0.24

Est. annual revenue$31,116
Stays / year67
Property tax($1,003)
Insurance($3,250)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,062
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow-$31,446
Break-even occupancy154.9%

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
Tucked away on 40 beautiful acres in Walnut Shade, this charming log cabin offers an incredible opportunity for those seeking privacy, natural beauty, and room to grow. Just minutes from Branson and with convenient access to Hwy 65, this unique property highlights seclusion with accessibility while offering exciting potential for expansion or development. Emory Creek winds through the land, creating a peaceful, park-like setting complete with seasonal waterfalls and abundant wildlife, making it ideal for recreation, hunting, or future vision. The property is already equipped with valuable infrastructure including multiple electric meters, well water, septic systems, and an RV hookup, providing a strong foundation for additional homes, cabins, or investment opportunities. The home welcomes you with a bright, open floor plan and a warm, inviting living room featuring an electric fireplace topped with a striking tree that reaches the vaulted ceiling, creating a one of a kind treehouse feel. Natural light pours in through a wall of windows and double sliding doors, showcasing the surrounding landscape. The kitchen features stainless steel appliances, an attached dining area, and a charming wagon wheel light fixture, along with a nearby powder room and convenient laundry closet. Upstairs, the spacious primary bedroom offers beautiful wooden floors and an en-suite bathroom with a large walk in tiled shower. Step outside to enjoy a covered firepit area perfect for gathering, along with a covered parking space for a vehicle or tractor, multiple storage sheds, and even a deer stand already in place. Whether you envision a private retreat, a multi-home homestead, or a future income producing property, this acreage is ready to bring your vision to life.

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.