← New analysisCompare properties →
ACTIVEsingle familyvia mls

2130 Carlton Road

Hollister, MO, 65672

4 bd4 ba4,371 sqftBuilt 2006

List price

$1,250,000

1-web-or-mls-A-4
Financial analysis

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

Monthly cash flow

-$4,587

Cap rate

2.0%

Cash-on-cash

-22.0%

DSCR

0.31

Est. annual revenue$58,218
Stays / year67
Property tax($3,604)
Insurance($6,250)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$24,787
Down payment$250,000
Loan amount$1,000,000
Monthly payment (P&I)$6,653.02
Annual debt service($79,836)
Annual cash flow-$55,049
Break-even occupancy135.4%

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
Ozark's Estate on 120 Acres | Minutes from Big Cedar LodgeOffering owner financing with 20% down at 5% interest for up to 10 years payment based on the 30 year loan. Positioned in one of the most desirable corridors of the Ozarks, this exceptional 120-acre private estate offers a rare blend of refined living, expansive acreage, and immediate proximity to Big Cedar Lodge. Just minutes away, yet worlds apart in privacy, this property delivers both exclusivity and convenience.At the heart of the land sits a nearly 5,000 sq ft brick residence, thoughtfully designed for comfort, scale, and entertaining. Spacious living areas, abundant natural light, and panoramic views of rolling hills and timbered ridges create a setting that feels both grounded and elevated -- a true Ozark's luxury retreat.The surrounding 120 acres unfold as a private landscape of rolling terrain, mature timber, open ground, and established trails. Whether used for recreation, hunting, horseback riding, or long-term land stewardship, the acreage offers flexibility and permanence rarely found this close to premier amenities. A stocked pond adds a peaceful focal point, while an extensive ATV/UTV trail system allows seamless access throughout the property.A substantial 50' x 56' shop building provides high-end utility for equipment, storage, or hobby use -- perfectly complementing the estate lifestyle.Located at the end of the road for maximum privacy, yet just minutes from Big Cedar Lodge, Top of the Rock, Table Rock Lake, and the dining, golf, and entertainment of Hollister and Branson, this property is ideally suited as a primary residence, luxury retreat, or generational holding.Large acreage, a significant home, and proximity to Big Cedar -- this combination is exceptionally rare in today's market.

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.