ACTIVEsingle familyvia mls

175 Campfire Pass

Hollister, MO, 65672

1 bd1 ba720 sqftBuilt 2024

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60337230

Call417-230-8696 Text

List price

$499,000

$693/sqft

Listing description

RARE 1-BEDROOM CABIN! WOODED PRIVACY! PRIVATE HOT TUB! This beautifully furnished 1 bedroom, 1 bath cabin at Tall Timbers Camp offers 720 SqFt of vacation-ready living and a rare opportunity to get into the short-term rental market! One-bedroom cabins are hard to find at Tall Timbers, and this one has an added bonus--a wooded backdrop offering more privacy than many other cabins! Inside you'll find an inviting open floor plan with vaulted ceilings, a beautiful stone fireplace, granite countertops, stainless appliances, and stylish furnishings included! Step outside to the covered back patio featuring a private hot tub and peaceful wooded setting, perfect for relaxing after a day of resort fun! Tall Timbers Camp is packed with incredible amenities including a MASSIVE outdoor pool, lazy river, indoor pool and hot tub, stocked fishing lakes, pickleball courts, hiking trails, food trucks, and MORE! Already being used as a nightly rental, this furnished cabin offers an excellent opportunity for buyers looking to start or expand their vacation rental portfolio! Whether you're looking for an investment, personal getaway, or BOTH, this rare 1-bedroom cabin checks all the boxes! Don't miss your chance--schedule your showing today!

Financial analysis

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

Monthly cash flow

-$2,289

Cap rate

0.9%

Cash-on-cash

-27.5%

DSCR

0.14

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$26,455

Stays / year58

Property tax($3,025)

Insurance($2,495)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($1,440)

Management($5,291)

Maintenance reserve($1,323)

Cleaning($5,256)

Lodging / tourism tax($1,058)

Total operating expenses($22,048)

Net operating income$4,408

Down payment$99,800

Loan amount$399,200

Monthly payment (P&I)$2,655.89

Annual debt service($31,871)

Annual cash flow-$27,463

Break-even occupancy145.4%

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.