ACTIVEcondovia mls

280 Tina Street, Unit 6

Hollister, MO, 65672

3 bd2 ba1,422 sqftBuilt 2007

List price

$365,000

Financial analysis

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

Monthly cash flow

$11

Cap rate

6.4%

Cash-on-cash

0.2%

DSCR

1.01

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,599)

Insurance($1,825)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$23,442

Down payment$73,000

Loan amount$292,000

Monthly payment (P&I)$1,942.68

Annual debt service($23,312)

Annual cash flow$129

Break-even occupancy54.8%

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

Escape and unwind in this pristine Table Rock lakefront getaway! This spacious condo is a walk-in corner unit with stunning lake views and featuring 3 bedrooms, 2 baths, beautifully furnished and decorated. Ready to be your full time home, vacation home, or nightly rental. Imagine starting your day with coffee on your private balcony, the afternoon lounging by the pool, swimming or boating then end your evening watching the sunset from your covered balcony. Situated adjacent to the State Park marina and close to all of Branson area attractions. COA also includes basic cable and Wi-Fi services.

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.