← New analysisCompare properties →
ACTIVEsingle familyvia mls

421 N Emory Creek Road

Walnut Shade, MO, 65771

1 bd2 ba1,225 sqftBuilt 1976

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60320135

List price

$649,900

$531/sqft

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, & room to grow. Situated in Taney County's desirable NR-1 (Nightly Rental Residential) zoning district, this property offers exceptional flexibility for a private retreat, vacation rental investment, future cabin development, or multi-home homestead (subject to county approval and applicable regulations). Just minutes from Branson and w/ convenient access to Hwy 65, this unique property combines seclusion with accessibility while offering exciting potential for expansion. 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, & 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 wood 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.
Financial analysis

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

Monthly cash flow

-$3,436

Cap rate

0.0%

Cash-on-cash

-31.7%

DSCR

0.01

Est. annual revenue$25,754
Stays / year58
Property tax($6,499)
Insurance($3,250)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($5,151)
Maintenance reserve($1,288)
Cleaning($5,256)
Lodging / tourism tax($1,030)
Total operating expenses($25,473)
Net operating income$281
Down payment$129,980
Loan amount$519,920
Monthly payment (P&I)$3,459.04
Annual debt service($41,508)
Annual cash flow-$41,227
Break-even occupancy199.9%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information