ACTIVEsingle familyvia mls

791 Crescent Drive

Hollister, MO, 65672

4 bd3 ba3,665 sqftBuilt 2002

List price

$569,900

$155/sqft

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

-$1,992

Cap rate

2.2%

Cash-on-cash

-21.0%

DSCR

0.34

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$20,976

Property tax($2,955)

Insurance($2,280)

Utilities($0)

HOA($520)

Management($1,678)

Maintenance reserve($1,049)

Net operating income$12,495

Down payment$113,980

Loan amount$455,920

Monthly payment (P&I)$3,033.25

Annual debt service($36,399)

Annual cash flow-$23,904

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

Below Market Value Custom Oak Log Home in Gated Emerald Pointe. Over 3500 sq ft on a 1.67 acre, Private, Wooded, Level Lot in One of the Best Table Rock Lake Neighborhoods. This Home Truly Offers the Best of Both Worlds......Privacy & Easy Lake Access. Superior Constructed Oak w 2 Levels of Living. Does it Have a Lake View, No.....But the Wooded Privacy Lends Itself to the Perfect Log Home Setting, WITH all the Fabulous Lake Amenities Right in the Neighborhood. Large Yard is a Canvas for Your Gardening Delight. Open Floor Plan. Kitchen w Stainless Appliances, Butcher Block Counters & So Much Cabinet Space. Main Level Primary Bedroom Suite Featuring Luxury Walk In Tiled Shower, Whirlpool Tub & Huge Walk In Closet. Main Floor Laundry. Some ADA features on Main Level. Walk Out Lower Level with Additional Bedrooms, Family Room, Kitchenette & Storage. Spacious Covered Deck Where You'll Enjoy Soaking in Nature All Around You, and Be Entertained by the Abundance of Wildlife. Three Car Garage. Impressive Gated Community Amenities Include a Marina that Offers High & Dry Service & Storage w Courtesy Dock, Boat Ramp, Clubhouse, Pool, Pickleball, Tennis & Basketball Courts. Emerald Pointe has Quick Highway Access & Conveniently Located to Dining, Shopping, Entertainment, Medical Care, etc., Along with Several of the Top Golf Courses in the USA, Big Cedar Lodge, Branson Landing, Silver Dollar City, and All the Entertainment & Shopping Branson has to Offer is Within Minutes! Begin Living Your Best Lake Life Today in This Charming Log Home....Truly the Best of Both Worlds....Incredibly Priced in Emerald Pointe, Where Many Homes Sell for Over $1Mil. Come Take a Look For Yourself Today! BONUS: Adjoining Lot is Also Available, Giving You the Opportunity to Have 2 Acres of Your Own Private Lake Paradise!

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.