ACTIVEsingle familyvia mls

235 Iowa Colony Road

Hollister, MO, 65672

5 bd4 ba3,535 sqftBuilt 2003

Listing courtesy of Branson Lakes Country Realty · (417) 334-6961 · MLS# SOM60323195

List price

$449,900

$127/sqft

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.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$471

Cap rate

5.1%

Cash-on-cash

-6.3%

DSCR

0.80

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$30,945

Property tax($2,040)

Insurance($1,800)

Utilities($0)

HOA($0)

Management($2,476)

Maintenance reserve($1,547)

Total operating expenses($7,863)

Net operating income$23,082

Down payment$89,980

Loan amount$359,920

Monthly payment (P&I)$2,394.56

Annual debt service($28,735)

Annual cash flow-$5,652

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.