← New analysisCompare properties →
ACTIVEsingle familyvia mls

235 Iowa Colony Road

Hollister, MO, 65672

5 bd4 ba3,535 sqftBuilt 2003

List price

$475,000

Front Of Home
Financial analysis

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

Monthly cash flow

$555

Cap rate

7.8%

Cash-on-cash

7.0%

DSCR

1.22

Est. annual revenue$67,251
Stays / year67
Property tax($2,040)
Insurance($2,375)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$37,001
Down payment$95,000
Loan amount$380,000
Monthly payment (P&I)$2,528.15
Annual debt service($30,338)
Annual cash flow$6,663
Break-even occupancy46.8%

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
Just 5 minutes from Table Rock Lake and minutes to all the action in Branson Entertainment District, this property delivers location, income, and lifestyle in one package.🔥 Income Opportunity Built In:A ground-level, private-entry 1-bedroom apartment already generating $850/month--perfect for immediate cash flow, guest use, or flexible living space.🏡 Space Where It Counts:The main level features a spacious primary suite with private bath, an additional bedroom (ideal office or flex space), and a second full bath. Upstairs offers two oversized bedrooms and another full bath, giving everyone room to spread out.🌅 This Is Where It Gets Good:Enjoy incredible Ozark sunsets from the full-length covered veranda, or relax on the elevated back deck tucked into the trees--offering rare privacy you don't often find this close to town.🎉 Outdoor Living Ready to Go:The side yard is already set up for entertaining--perfect for gatherings, grilling, or unwinding after a day on the lake.💥 Hard to Find Combo:Homes this close to the lake with built-in income + privacy + space don't come up often--this one checks all the boxes.An additional lot beside home is available for $10,000.

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.