ACTIVEsingle familyvia mls

145 Lillian Lane

Hollister, MO, 65672

3 bd2 ba2,354 sqftBuilt 2006

List price

$329,000

Financial analysis

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

Monthly cash flow

$163

Cap rate

7.0%

Cash-on-cash

3.0%

DSCR

1.09

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,930)

Insurance($1,645)

Utilities($3,000)

HOA($1,320)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$22,970

Down payment$65,800

Loan amount$263,200

Monthly payment (P&I)$1,751.08

Annual debt service($21,013)

Annual cash flow$1,957

Break-even occupancy51.5%

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

Built in 2006, this quality-built 3/2 home has a great floor plan with 1,178 square feet on the main level, plus a full size unfinished walkout basement, ready for additional living space, storage, or hobby use. Enjoy the walk-in entry, a 2-car attached garage, vaulted ceilings in the living room, a woodburning fireplace, and a spacious primary suite with tray ceilings. The low-maintenance yard has peaceful nature views from both decks. It's a nice quiet country setting with privacy and room to grow at your own pace. Located in the coveted subdivision of Country Farm Estates in Hollister, is considered a prime location close by access to Table Rock Lake, Big Cedar Lodge, and Branson amenities.

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.