← New analysisCompare properties →
ACTIVEsingle familyvia mls

213 Hydes Hollow Lane

Lampe, MO, 65681

5 bd4 ba4,431 sqftBuilt 1972

List price

$1,250,000

1-web-or-mls-DJI_20260601174216_0381_D
Financial analysis

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

Monthly cash flow

-$3,899

Cap rate

2.6%

Cash-on-cash

-18.7%

DSCR

0.41

Est. annual revenue$67,251
Stays / year67
Property tax($2,122)
Insurance($6,250)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$33,044
Down payment$250,000
Loan amount$1,000,000
Monthly payment (P&I)$6,653.02
Annual debt service($79,836)
Annual cash flow-$46,793
Break-even occupancy112.9%

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
Table Rock Lakefront retreat offering the complete package-2.75+/- acres, a guest house, 40x60 shop, and a 10x24 boat slip with lift and swim platform available for an additional $75,000, all within walking distance of the home. Situated on three lots with stunning lake views, this spacious 5-bedroom, 4-bath residence is designed for entertaining, lake living, and hosting your loved ones. A wraparound covered deck welcomes you into the open-concept main level where large windows and sliding glass doors frame the water views. The kitchen is the heart of the home, featuring abundant cabinetry, a large island with bar seating, beverage refrigerator, and pantry, all flowing seamlessly into the bright living room with a wood-burning fireplace. A second family room or home office with a full bath provides added flexibility. The main level also includes a spacious primary suite with lake views, walk-in tiled shower, dual-sink vanity, and walk-in closet, along with two additional bedrooms and a full hall bath. Upstairs, the loft offers the perfect bunk room or bonus space with vaulted wood-beamed ceilings. The walkout basement adds even more room to gather with a recreation room, storage space, and direct access to the lower patio. Guests will love the private guest house complete with its own full kitchen, living room, bedroom, full bath, laundry closet, and deck overlooking the lake. A 2-car attached garage plus the impressive 40x60 shop with concrete floors, workbench, ceiling fans, and ample space for boats, lake toys, RVs, and vehicles make this property exceptionally functional. Whether you're searching for a lakefront compound, vacation home, investment property, or private waterfront escape, this Table Rock Lake property offers the space, amenities, and lifestyle buyers dream about.

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.