ACTIVEcondovia mls

280 Tina Street, Unit 4

Hollister, MO, 65672

3 bd2 ba1,422 sqftBuilt 2007

Listing courtesy of Boeker Group Real Estate LLC · (417) 338-2100 · MLS# SOM60282729

List price

$362,500

$255/sqft

Listing description

Lake Life Simplified: WALK-IN level condo (check) right ON the lake (check) close to town (check) nicely furnished (check) and rentable (OR not!) Check! From the dedicated parking to the entry of this lovely updated end unit with 9' ceilings, with loads of practical updates! Large kitchen with plenty of storage and work space. Roomy master suite has deck access, walk-in shower and large jetted tub (with xtra water heater and soft water) to soak away the ache after a day of boating or shopping or shows...:) Private outdoor pool. Mature landscaping including large shade trees and an easy walk to the water in large protected cove. Moor your boat or jetski right below the condo! Perfect for full time living OR use on-site rental program OR rent it yourself. You will love being minutes from dining and shopping, spa days and groceries, medical and all the Branson fun your hearts desire...:)

Financial analysis

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

Monthly cash flow

-$694

Cap rate

4.1%

Cash-on-cash

-11.5%

DSCR

0.64

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$46,078

Stays / year58

Property tax($4,162)

Insurance($1,813)

Utilities($2,400)

Electricity($120)

Waterin HOA dues

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,260)

Management($9,216)

Maintenance reserve($2,304)

Cleaning($5,256)

Lodging / tourism tax($1,843)

Total operating expenses($31,253)

Net operating income$14,825

Down payment$72,500

Loan amount$290,000

Monthly payment (P&I)$1,929.38

Annual debt service($23,153)

Annual cash flow-$8,328

Break-even occupancy62.6%

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.