ACTIVEmulti familyvia mls

157 N Tuscany Drive

Hollister, MO, 65672

4 bd3 ba1,815 sqftBuilt 2006

List price

$349,900

Financial analysis

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

Monthly cash flow

$500

Cap rate

8.1%

Cash-on-cash

8.6%

DSCR

1.27

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($1,984)

Insurance($1,750)

Utilities($3,000)

HOA($2,560)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$28,347

Down payment$69,980

Loan amount$279,920

Monthly payment (P&I)$1,862.31

Annual debt service($22,348)

Annual cash flow$5,999

Break-even occupancy46.2%

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

World Class Golfing! Located at The Villas Fieldstone at Branson Creek this Beautiful Upgraded Mediterranean 3 bedroom + townhouse with beautiful lake & fountain view off your living room & deck! Lots of amenities include a Clubhouse, outdoor pool, fitness center, walking trails, lawn and landscaping is covered by the HOA. Buffalo Ridge is home of Payne's Valley designed by Tiger Woods! 4th bedroom is in the loft area. Property is equipped w/Fire Suppression System.Upgrades include: WindowsFlooring Water HeaterAppliancesWater Softener

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.