← New analysisCompare properties →
ACTIVEmulti familyvia mls

317-347 Hawthorne Street

Hollister, MO, 65672

12 bd12 ba6,240 sqftBuilt 1995

List price

$965,000

317,327,337,347 Hawthorne
Financial analysis

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

Monthly cash flow

$1,672

Cap rate

8.5%

Cash-on-cash

10.4%

DSCR

1.33

Est. annual revenue$130,488
Stays / year67
Property tax($2,318)
Insurance($4,825)
Utilities($3,000)
HOA($0)
Management($26,098)
Maintenance reserve($6,524)
Cleaning($6,023)
Net operating income$81,700
Down payment$193,000
Loan amount$772,000
Monthly payment (P&I)$5,136.14
Annual debt service($61,634)
Annual cash flow$20,066
Break-even occupancy43.0%

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
Three complete duplexes plus an additional build-ready lot make this a strong income-producing opportunity with room to grow. Each duplex features 2-bedroom units, totaling six units, with 8 full bathrooms and 4 half bathrooms across the property. All units have been updated, and major improvements have already been taken care of, including newer roofs, water heaters, and HVAC systems. The property offers ample parking with oversized carports, and some units include fenced backyards, adding extra appeal for tenants.Located at the end of a low-traffic street, this property provides a quieter setting while still being just 5 minutes from shopping, businesses, and restaurants. Tenants will enjoy the city views from the back decks, creating a desirable living environment that helps with retention.In addition to the existing income, the extra lot already has city water and sewer in place, giving you the opportunity to expand and build another unit. With multiple updated units, strong rental appeal, and future development potential, this property is positioned to perform as a consistent cash-flowing investment.

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.