← New analysisCompare properties →
ACTIVEsingle familyvia mls

225 Foggy Bay Lane

Hollister, MO, 65672

7 bd7 ba3,330 sqftBuilt 2017

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60332448

List price

$739,900

$222/sqft

Listing description
Designed for high-yield short-term rental performance, BellHaven at Branson Canyon offers investors a fully turn-key property in a community with nearly two decades of proven demand. Branson Canyon is known for consistent occupancy, strong group bookings, and repeat guests--making it one of the most reliable STR submarkets in the Branson area.This 7-bed, 6.5-bath home spans 3,300 sq. ft. and sleeps 22, positioning it perfectly for reunions, retreats, and large-group travel--segments that consistently deliver premium nightly rates. Families and groups will appreciate the two roomy living areas, smart TVs, and bunk rooms designed for kids and adults alike. The dual HVAC setup keeps everyone comfortable, while a selection of games and entertainment elevate the guest experience and boosts booking performance. Elegant furnishings with thoughtful decor convey with the sale, and future bookings transfer to the new owner, ensuring immediate cash flow.Branson Canyon's amenity package--including a zero-entry pool, clubhouse with games and fitness room, hiking trail, playground, and basketball court--drives strong guest satisfaction and supports year-round demand. The property's location only minutes from top attractions like Silver Dollar City, Top of the Rock, & Table Rock Lake further strengthens its rental profile.BellHaven offers investors a rare combination of size, amenities, location, and established performance--an ideal addition to any STR portfolio seeking dependable returns in a high-demand market.
Financial analysis

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

Monthly cash flow

$1,793

Cap rate

9.3%

Cash-on-cash

14.5%

DSCR

1.46

Est. annual revenue$125,093
Stays / year58
Property tax($4,260)
Insurance($3,700)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,123)
Management($25,019)
Maintenance reserve($6,255)
Cleaning($5,256)
Lodging / tourism tax($5,004)
Total operating expenses($56,315)
Net operating income$68,778
Down payment$147,980
Loan amount$591,920
Monthly payment (P&I)$3,938.06
Annual debt service($47,257)
Annual cash flow$21,521
Break-even occupancy35.6%

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.

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.

IDX & copyright information