← New analysisCompare properties →
ACTIVEsingle familyvia mls

210 Deep Forest

Hollister, MO, 65672

7 bd6 ba3,079 sqftBuilt 2019

List price

$837,000

210 Deep Forest
Financial analysis

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

Monthly cash flow

-$585

Cap rate

5.5%

Cash-on-cash

-4.2%

DSCR

0.87

Est. annual revenue$85,319
Stays / year67
Property tax($4,337)
Insurance($4,185)
Utilities($3,000)
HOA($0)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$46,444
Down payment$167,400
Loan amount$669,600
Monthly payment (P&I)$4,454.87
Annual debt service($53,458)
Annual cash flow-$7,014
Break-even occupancy61.7%

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
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.

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.