ACTIVEsingle familyvia mls

210 Deep Forest

Hollister, MO, 65672

7 bd6 ba3,079 sqftBuilt 2019

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60310980

List price

$837,000

$272/sqft

Listing description

Located in the cozy Branson Canyon development near Table Rock Lake, Timberland Retreat is a spacious 7-bedroom, multi-level home built to accommodate large groups. The main and lower levels offer multiple living spaces, each equipped with flat-screen TVs and Roku. The main floor has custom timber trusswork and a beautiful fireplace, while the lower level features air hockey and a poker table for added recreation.Two upper-level suites include king beds, queen sleeper sofas, and attached bathrooms. The main floor houses two bedrooms with king beds, with an en-suite bath connected to one of them. The lower level provides a bunk room, an additional king bedroom with a shared Jack-and-Jill bath, and a third king bedroom for expanded capacity.Outdoor and community amenities include access to the Branson Canyon clubhouse gym, playground, basketball court, and an outdoor pool with splash pad. The development has nature trails and is only a quarter of a mile from public lake access as well as a short drive from local parks, trails, and major Branson attractions.

Financial analysis

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

Monthly cash flow

$905

Cap rate

7.7%

Cash-on-cash

6.5%

DSCR

1.20

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$119,311

Stays / year58

Property tax($4,337)

Insurance($4,185)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,920)

Management($23,862)

Maintenance reserve($5,966)

Cleaning($5,256)

Lodging / tourism tax($4,772)

Total operating expenses($54,999)

Net operating income$64,313

Down payment$167,400

Loan amount$669,600

Monthly payment (P&I)$4,454.87

Annual debt service($53,458)

Annual cash flow$10,854

Break-even occupancy41.4%

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.