PENDINGsingle familyvia mls

321 Campfire Pass

Hollister, MO, 65672

3 bd3 ba1,495 sqftBuilt 2025

Listing courtesy of EXP Realty LLC · (866) 224-1761 · MLS# SOM60331592

List price

$675,000

$452/sqft

Listing description

Welcome to Tall Timbers Camp! This beautiful lakefront cabin is fully turnkey and ready to serve as your family vacation getaway or an excellent investment opportunity. Featuring 3 bedrooms, 3 bathrooms, and 1,495 square feet of living space, the cabin offers a spacious deck complete with a relaxing hot tub. The home comes fully furnished, so it's ready to enjoy from day one.Step outside onto the deck and take in the peaceful views of the private fishing lake. Just a short walk away, you'll find the indoor/outdoor pool, pickleball courts, food trucks, playgrounds, and more. The community also offers a lazy river, a new bar and grill coming soon, and a covered stage for live entertainment and community events.Tall Timbers is surrounded by 200 acres of natural beauty, including miles of hiking trails preserved within a nature conservancy. The two lakes provide plenty of opportunities for fishing, paddleboarding, and enjoying a variety of activities and scheduled events throughout the year for both residents and guests.

Financial analysis

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

Monthly cash flow

-$2,743

Cap rate

1.5%

Cash-on-cash

-24.4%

DSCR

0.24

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$41,698

Stays / year58

Property tax($5,631)

Insurance($3,375)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($2,990)

Management($8,340)

Maintenance reserve($2,085)

Cleaning($5,256)

Lodging / tourism tax($1,668)

Total operating expenses($31,504)

Net operating income$10,194

Down payment$135,000

Loan amount$540,000

Monthly payment (P&I)$3,592.63

Annual debt service($43,112)

Annual cash flow-$32,918

Break-even occupancy112.9%

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.

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.