← New analysisCompare properties →
ACTIVEcondovia mls

117 Hillside Pass

Hollister, MO, 65672

2 bd2 ba1,075 sqftBuilt 2025

List price

$599,000

Financial analysis

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

Monthly cash flow

-$1,681

Cap rate

3.0%

Cash-on-cash

-16.8%

DSCR

0.47

Est. annual revenue$40,150
Stays / year67
Property tax($9)
Insurance($2,995)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,086
Down payment$119,800
Loan amount$479,200
Monthly payment (P&I)$3,188.13
Annual debt service($38,258)
Annual cash flow-$20,172
Break-even occupancy101.0%

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
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.

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.