← New analysisCompare properties →
ACTIVEsingle familyvia mls

142 Bee Hive Trail

Hollister, MO, 65672

1 bd1 ba600 sqftBuilt 2024

List price

$119,000

Front porch
Financial analysis

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

Monthly cash flow

$411

Cap rate

10.5%

Cash-on-cash

20.7%

DSCR

1.65

Est. annual revenue$31,116
Stays / year67
Property tax($388)
Insurance($595)
Utilities($3,000)
HOA($800)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,532
Down payment$23,800
Loan amount$95,200
Monthly payment (P&I)$633.37
Annual debt service($7,600)
Annual cash flow$4,931
Break-even occupancy39.3%

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
Get ready for summer on the shores of Table Rock Lake! This brand new cabin is cute as a button and move-in ready! Priced to Sell! Loaded with character and charm, this little gem would make a great vacation home or full-time residence. Got an RV? This property offers a spot next to the cabin to park it, with water and sewer connections! Located in the fun community of Jellystone Park, you're just a hop, skip, and a jump from Table Rock Lake. There's a boat launch and community docks to help you take advantage of that lake proximity, and the community also offers a swimming pool for more summer fun! Plus, Branson and Silver Dollar City are just a short drive away. This cabin has never been lived in, in fact it still has that 'new home' smell and feel so come on down to the lake and take a look!

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.