ACTIVEcondovia mls

280 Tina Street, Unit 4

Hollister, MO, 65672

3 bd2 ba1,422 sqftBuilt 2007

List price

$362,500

Financial analysis

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

Monthly cash flow

-$105

Cap rate

6.0%

Cash-on-cash

-1.7%

DSCR

0.95

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($4,162)

Insurance($1,813)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,891

Down payment$72,500

Loan amount$290,000

Monthly payment (P&I)$1,929.38

Annual debt service($23,153)

Annual cash flow-$1,262

Break-even occupancy57.3%

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

Lake Life Simplified: WALK-IN level condo (check) right ON the lake (check) close to amenities (check) nicely furnished (check) and rentable! Check! From the dedicated parking to the entry of this lovely updated end unit with 9' ceilings, with loads of practical updates! All inventory and bookings stay! 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...:)

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.