ACTIVEsingle familyvia mls

154 Bee Hive

Hollister, MO, 65672

2 bd2 ba456 sqftBuilt 1987

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336106

List price

$98,500

$216/sqft

Listing description

Enjoy affordable lake living in this 2016 park model camper featuring 2 bedrooms and 2 bathrooms in a desirable Table Rock Lake RV community! Surrounded by mature trees, this property offers a peaceful setting and an inviting outdoor living area with plenty of decking, perfect for relaxing, entertaining family and friends, or enjoying the beautiful Ozarks. An additional building on site provides even more space, complete with a kitchen and dining area, making it ideal for hosting guests or creating a comfortable gathering spot. Take a short walk to Table Rock Lake or hop on your golf cart for an easy ride to the water. The community offers an impressive selection of amenities, including a swimming pool, pickleball courts, basketball courts, boat launch, clubhouse, and children's play area. Whether you're looking for a weekend getaway or a place to enjoy the lake lifestyle, this property offers plenty of opportunities to relax and make memories. Conveniently located just 12 minutes from groceries, restaurants, and everyday essentials, you'll enjoy the perfect balance of recreation and convenience. Experience the fun and relaxation of lake living without the high cost of traditional lakefront property! Please note: Nightly rentals are not permitted within the community.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$3

Cap rate

6.3%

Cash-on-cash

-0.2%

DSCR

0.99

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$9,693

Property tax($985)

Insurance($394)

Utilities($0)

HOA($800)

Management($775)

Maintenance reserve($485)

Total operating expenses($3,439)

Net operating income$6,254

Down payment$19,700

Loan amount$78,800

Monthly payment (P&I)$524.26

Annual debt service($6,291)

Annual cash flow-$37

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

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.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

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.