ACTIVEsingle familyvia mls

458 Tina Street

Hollister, MO, 65672

2 bd3 ba2,574 sqftBuilt 1995

List price

$899,999

Financial analysis

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

Monthly cash flow

-$3,598

Cap rate

1.6%

Cash-on-cash

-24.0%

DSCR

0.25

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,282)

Insurance($4,500)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$14,308

Down payment$180,000

Loan amount$719,999

Monthly payment (P&I)$4,790.17

Annual debt service($57,482)

Annual cash flow-$43,175

Break-even occupancy153.6%

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

Lakefront living less than 3 miles from Branson with Boat Slip included. This is one of the closest lakefront properties to Branson where you can walk to your own slip. With a recently redone exterior and deck, this unique Table Rock Lake home is ready for you to enjoy.This 2-bedroom, 2.5-bath rock home offers 2,574 square feet and features incredible lake views, a large open-concept living area, two master suites, a bonus loft, and a fun bonus room for the kids. The 10x28 boat slip is included and located just steps behind the home, making it easy to get on the water anytime.Located in the highly sought-after Poverty Point subdivision next to State Park Marina and just minutes from Highway 65, this property combines lake convenience, Branson access, and a true lake lifestyle.

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.