ACTIVEsingle familyvia mls

295 Split Rock Drive

Hollister, MO, 65672

5 bd5 ba4,926 sqftBuilt 2008

List price

$1,119,000

DJI_20250530080914_0048_D_Golden_Hour_4K

Financial analysis

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

Monthly cash flow

-$3,380

Cap rate

2.8%

Cash-on-cash

-18.1%

DSCR

0.43

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($4,393)

Insurance($5,595)

Utilities($3,000)

HOA($520)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$30,908

Down payment$223,800

Loan amount$895,200

Monthly payment (P&I)$5,955.79

Annual debt service($71,469)

Annual cash flow-$40,561

Break-even occupancy105.2%

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

Panoramic Table Rock Lake views in a gated community with amenities and easy access to Hwy 65. This home has been continually updated and is an all brick home with one of a kind sunset lake views through windows in three bedrooms, living room, dining room, family rooms and large covered decks on both levels. This home includes five bedrooms (one non-conforming), five bathrooms, three car garage, and a fully furnished theater room great for movie nights and football games. Recent updates include new gas cooktop and additional propane tank and new counter tops. New roof in 2023, New HVAC, ductwork, and encapsulated crawl space in 2020. Appliances including multiple refrigerators, one wine cooler, washer, dryer, and TVs included.

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.