← New analysisCompare properties →
ACTIVEcondovia mls

172 Ravine Roadway, Unit 30

Hollister, MO, 65672

3 bd3 ba1,495 sqftBuilt 2025

List price

$679,000

Tall Timbers Camp
Financial analysis

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

Monthly cash flow

-$2,141

Cap rate

2.6%

Cash-on-cash

-18.9%

DSCR

0.41

Est. annual revenue$49,184
Stays / year67
Property tax($6,790)
Insurance($3,395)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$17,680
Down payment$135,800
Loan amount$543,200
Monthly payment (P&I)$3,613.92
Annual debt service($43,367)
Annual cash flow-$25,687
Break-even occupancy100.8%

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
TALL TIMBERS CAMP! Incredible resort amenities! Private hot tub! Rare turnkey cabin for sale in this wildly popular cabin resort development - and it's right across the street from all of the best neighborhood attractions! This amazing vacation cabin offers 1,495 SqFt, 3 beds, and 3 ensuite baths designed for both personal enjoyment and high-performing short-term rental potential. The spacious open-concept layout features a cozy fireplace, fully equipped kitchen, and stylish modern rustic finishes. Step out onto your private deck to relax in the hot tub overlooking peaceful creek views, creating the perfect retreat setting. Located in Branson's newest rustic luxury resort community, owners and guests enjoy access to an indoor pool with water slide (right across the street!), massive outdoor pool, pickleball, basketball, stocked fishing and kayaking lakes, over 6 miles of scenic hiking trails--with a new lazy river and bandstand coming soon. Just minutes from Table Rock Lake, Silver Dollar City, and all that Branson has to offer, plus 200+ acres preserved in conservation for lasting natural beauty. New construction cabins at Tall Timbers are sold out, so this is your chance!

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.