← New analysisCompare properties →
ACTIVEsingle familyvia mls

130 Pine Woods Village Drive

Hollister, MO, 65672

3 bd2 ba1,510 sqftBuilt 2008

List price

$365,000

Front of Cabin drone view
Financial analysis

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

Monthly cash flow

$83

Cap rate

6.7%

Cash-on-cash

1.4%

DSCR

1.04

Est. annual revenue$49,184
Stays / year67
Property tax($1,735)
Insurance($1,825)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,306
Down payment$73,000
Loan amount$292,000
Monthly payment (P&I)$1,942.68
Annual debt service($23,312)
Annual cash flow$993
Break-even occupancy53.2%

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
TO NO FAULT OF THE SELLER BACK ON MARKET !!!!!!Charming 3BR/2BA home with log siding and vaulted ceilings, offering a warm, rustic feel with modern updates. Features include new solid oak doors, 6'' oak trim throughout, and durable LVP flooring. Cozy living room with fireplace.Exterior highlights include a carport, attached oversized 2-car garage 30 deep and 26, wide. Also, a detached shed 16 by 20 for additional storage. Situated on nearly 1 acre with a low-maintenance gravel yard and attractive landscaping.Enjoy outdoor living with a large covered front porch and spacious back deck--perfect for relaxing or entertaining.

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.