← New analysisCompare properties →
ACTIVEsingle familyvia mls

190 Highland Drive

Hollister, MO, 65672

6 bd7 ba10,259 sqftBuilt 2011

List price

$2,499,000

190-Highland-Dr-Table-Rock-Home
Financial analysis

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

Monthly cash flow

-$10,976

Cap rate

1.1%

Cash-on-cash

-26.4%

DSCR

0.17

Est. annual revenue$76,285
Stays / year67
Property tax($7,445)
Insurance($12,495)
Utilities($3,000)
HOA($360)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$27,891
Down payment$499,800
Loan amount$1,999,200
Monthly payment (P&I)$13,300.73
Annual debt service($159,609)
Annual cash flow-$131,718
Break-even occupancy196.5%

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
Luxury waterfront living w/ panoramic Table Rock Lake views on 1.7 acres +/-.Dreams really do come true--waterfront & water-view at Table Rock Lake. Rarely does a luxury lake home of this caliber become available. This exquisite, custom-built estate offers generational quality, privacy, & breathtaking views. Designed for both grand entertaining & refined everyday lakefront living, this residence embodies true luxury. Thoughtfully curated as a transitional lake house, the design balances elegance w/ comfort, creating a timeless yet modern aesthetic throughout. The welcoming entry leads into expansive entertaining spaces adorned w/ artisanal fixtures, artistic archways, warm ash & maple hardwoods, & curated details. The upper level is intentionally designed to feel light, bright, & airy, maximizing phenomenal lake views.The remodeled chef's kitchen is both functional & striking, featuring Viking gas stove, GE Profile, KitchenAid, & Fisher & Paykel stainless appliances. Butler's pantry, double ovens, & marble/granite countertops complete the space. Floor-to-ceiling windows frame sunrise views over Table Rock Lake, blending indoor & outdoor living. The owner's ensuite offers a custom walk-in shower, jetted tub, & spa-like ambiance w/ private deck access. Additional highlights include elevator to all levels & new roof & gutters (2025).Lower level introduces a moody West Coast-inspired aesthetic, ideal for hosting, w/ four guest bedrooms (three ensuites), second kitchen, theatre, living area, second laundry, & extended deck space. Bottom level adds bedroom & ensuite, massive gym, oversized family/game room, & John Deere/workshop.3-car garage + 50-ft RV barn for lake toys. Optional 10x30 boat slip $70K (golf cart distance). Morning coffee to sunset views--this gated waterfront retreat offers privacy, luxury, & convenience. Live the lifestyle of your dreams, sky high, at 190 Highland Drive.

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.