← New analysisCompare properties →
ACTIVEcondovia mls

117 Hillside Pass

Hollister, MO, 65672

2 bd2 ba1,075 sqftBuilt 2025

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60326251

List price

$558,000

3% price cut$574,000

$519/sqft

Listing description
Your Tall Timbers Camp getaway is here! Newly built in 2025, this beautiful 2 bedroom, 2 bathroom cabin is set up for comfort, style, and short-term rental success. The open living space gives guests that true Branson cabin feel with vaulted ceilings, warm wood flooring, a fireplace, and large windows that bring in plenty of natural light. The kitchen has a clean modern look with beautiful cabinetry, stainless appliances, bar seating, and an easy layout for hosting after a day on the lake, at Silver Dollar City, or exploring Branson. Both bedrooms are paired with their own bathrooms, making the setup simple and convenient for guests. Out back, the covered deck overlooks the trees and creek area, with a private hot tub ready for quiet mornings, evening soaks, and taking in the Ozark setting. This cabin is also one of the few in Tall Timbers with an EV charger, adding another great feature for guests. Located in the Tall Timbers Camp resort community, you will have access to amenities including an indoor pool with water slide, seasonal outdoor pool, pickleball, basketball, hiking trails, catch-and-release fishing lakes, and more, with a lazy river and bandstand scheduled to be added this summer. Just minutes from Table Rock Lake, Silver Dollar City, Branson shows, dining, and entertainment, this cabin brings together location, amenities, style, and income potential in one strong package.
Financial analysis

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

Monthly cash flow

-$2,754

Cap rate

0.5%

Cash-on-cash

-29.6%

DSCR

0.07

Est. annual revenue$28,908
Stays / year58
Property tax($5,580)
Insurance($2,790)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($2,150)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($26,319)
Net operating income$2,589
Down payment$111,600
Loan amount$446,400
Monthly payment (P&I)$2,969.91
Annual debt service($35,639)
Annual cash flow-$33,050
Break-even occupancy151.9%

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.

IDX & copyright information