← New analysisCompare properties →
ACTIVEsingle familyvia mls

431 Pinewoods Village Drive

Hollister, MO, 65672

3 bd2 ba1,612 sqftBuilt 2006

List price

$317,000

Front of Home
Financial analysis

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

Monthly cash flow

$377

Cap rate

7.8%

Cash-on-cash

7.1%

DSCR

1.22

Est. annual revenue$49,184
Stays / year67
Property tax($1,512)
Insurance($1,585)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,769
Down payment$63,400
Loan amount$253,600
Monthly payment (P&I)$1,687.21
Annual debt service($20,246)
Annual cash flow$4,522
Break-even occupancy46.9%

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
Escape to peace and privacy in this charming 3-bedroom, 2-bath cabin tucked away in a tranquil, secluded neighborhood along the sought-after Old Highway 165 Lake Corridor. Ideally located just minutes from Branson and Hollister, this home offers the perfect blend of quiet living and convenient access to everything the area has to offer.Start your mornings on the spacious front porch, where you can soak in serene sunrise views--the very spot the owners cherished most. Just around the corner, you'll find a renowned scenic overlook known for some of the country's most breathtaking sunsets. Outdoor enthusiasts will love being only 6-8 minutes from Table Rock Lake and close to Moonshine Beach, while Lake Taneycomo is just across the dam, offering world-class trout fishing just minutes away.Inside, the home features vaulted ceilings and beautiful wood craftsmanship that create a warm, inviting atmosphere. The spacious great room and dining area are ideal for entertaining and making lasting memories with family and friends.This property comes packed with valuable bonus items that STAY, including:10x12 wood frame/stick-built shedWasher & dryer (2021)Kenmore water softenerHVAC heat pump & evaporator (2023)Trane whole-house air filtration systemNew roof (2020)Free-standing stove/oven (2024)With these upgrades and inclusions, this 'cabin in the woods' is truly move-in ready and hard to pass up.Come experience the peace, beauty, and convenience of 431 Pine Woods Village Drive--your perfect retreat in the woods awaits!

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.