ACTIVEsingle familyvia mls

Tbd Taneycomo Hills Drive, Unit Lot 12

Hollister, MO, 65672

3 bd2 ba1,210 sqftBuilt 2026

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60331362

Call417-230-8696 Text

List price

$403,800

$334/sqft

Listing description

Vacation-rental-approved new construction in Hollister, MO: The Tent is a modern A-frame residence with 3 bedrooms and 2 baths in approximately 1,210 sq ft, to be built on Lot 12 in Ivanhoe Place in the hills above historic downtown Hollister and minutes from Branson attractions, dining, and shopping. The A-frame design is planned to maximize space and livability, with clean architectural lines, modern finishes, and a light-filled interior. Approved for nightly rental, the home is equally suited to use as a short-term rental, a second home near Branson, or a full-time residence. Optional premium upgrades geared toward short-term rental appeal include a private pool, an outdoor sauna, and an upgraded lighting package for elevated evening ambiance. Hollister's downtown district, Lake Taneycomo, and the Branson entertainment corridor are all a short drive away. New construction with completion anticipated in 2026; upgrade pricing available in the listing supplements where provided.

Financial analysis

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

Monthly cash flow

-$332

Cap rate

5.4%

Cash-on-cash

-4.9%

DSCR

0.85

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$52,560

Stays / year58

Property tax($4,038)

Insurance($2,019)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($1,200)

Management($10,512)

Maintenance reserve($2,628)

Cleaning($5,256)

Lodging / tourism tax($2,102)

Total operating expenses($30,755)

Net operating income$21,805

Down payment$80,760

Loan amount$323,040

Monthly payment (P&I)$2,149.19

Annual debt service($25,790)

Annual cash flow-$3,986

Break-even occupancy54.0%

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.

Call

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.