← New analysisCompare properties →
ACTIVEsingle familyvia mls

1318 Oakwood Drive

Hollister, MO, 65672

3 bd4 ba3,506 sqftBuilt 2008

List price

$675,000

Front of the House
Financial analysis

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

Monthly cash flow

-$1,882

Cap rate

3.0%

Cash-on-cash

-16.7%

DSCR

0.48

Est. annual revenue$49,184
Stays / year67
Property tax($3,259)
Insurance($3,375)
Utilities($3,000)
HOA($708)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$20,523
Down payment$135,000
Loan amount$540,000
Monthly payment (P&I)$3,592.63
Annual debt service($43,112)
Annual cash flow-$22,588
Break-even occupancy95.3%

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 Living Just Steps from Table Rock Lake. Experience the ultimate in lake lifestyle and year-round vacation living in this elegant and spacious two-story home, located directly across the street from the stunning Table Rock Lake with a limited Lakeview from the property. Designed with comfort, style, and entertainment in mind, this beautifully furnished residence offers the perfect retreat for families, guests, and outdoor enthusiasts alike. Step inside to a light-filled, open-concept layout featuring heated and cooled floors on the main level, a grand bay window that frames picturesque views, and soaring ceilings that enhance the sense of space. The gourmet kitchen is a chef's dream, complete with a double oven, gas stove with an overhead water pot-filler, and a wine rack with built-in wine cooler--ideal for hosting unforgettable gatherings. Off the kitchen, a cozy bonus room with a fireplace provides a perfect spot to relax or entertain. Upstairs, you'll find a custom-built bar and entertainment area--separated from the bedrooms for added privacy--opening onto a deck where you can unwind and take in tranquil lake views. Zoned air conditioning ensures comfort throughout, and with all furnishings and kitchen appliances included--plus a washer and dryer on the second floor--this home is truly move-in ready. An ease of mind knowing the roof is only one year old. Located just minutes from the vibrant towns of Hollister and Branson, you'll have easy access to a wide variety of dining, shopping, and entertainment options. Outdoor activities abound, from boating and fishing to hiking and lakeside adventures--right outside your door. Whether you're looking for a full-time residence, vacation getaway, or a prime investment opportunity, this is a gem offers it all.

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.