← New analysisCompare properties →
ACTIVEmanufacturedvia mls

142 Bee Hive

Hollister, MO, 65672

1 bd1 ba382 sqftBuilt 2024

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60329486

List price

$134,000

$351/sqft

Listing description
Escape to the lake without the upkeep in this nearly new, fully furnished cabin-style cottage on beautiful Table Rock Lake. Designed for easy living, this 1-bedroom, 1-bath home offers the perfect blend of comfort, convinience, and low-maintenance ownership. The warm wood siding, inviting covered front porch, and thoughtfully designed interior create a cozy retreat you'll enjoy year-round. Whether you're searching for a vacation home, weekend getaway, or a place to simplify life, this move-in-ready property is the perfect fit. Spend evenings relaxing around a small bonfire on the outdoor deck, and keep your kayaks, fishing gear, and lake toys organized in the storage shed. The community offers outstanding amenities, including a swimming pool overlooking Table Rock Lake, basketball and pickleball courts, plus a boat launch and courtesy dock just a 2-minute drive or an easy 7-minute walk away. When it's time to stock up, Hollister is only 12 minutes away with grocery stores, shopping, and restaurants. No nightly rentals are allowed, creating a peaceful lakeside neighborhood where owners can truly relax and enjoy everything lake life has to offer.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$636

Cap rate

0.7%

Cash-on-cash

-28.5%

DSCR

0.11

Est. annual revenue$4,140
Property tax($1,340)
Insurance($536)
Utilities($0)
HOA($800)
Management($331)
Maintenance reserve($207)
Total operating expenses($3,214)
Net operating income$926
Down payment$26,800
Loan amount$107,200
Monthly payment (P&I)$713.20
Annual debt service($8,558)
Annual cash flow-$7,633

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