ACTIVEsingle familyvia mls

1423 State Hwy 265

Hollister, MO, 65672

3 bd4 ba3,064 sqftBuilt 1972

List price

$3,900,000

Financial analysis

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

Monthly cash flow

-$20,122

Cap rate

0.2%

Cash-on-cash

-31.0%

DSCR

0.03

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($739)

Insurance($19,500)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$7,626

Down payment$780,000

Loan amount$3,120,000

Monthly payment (P&I)$20,757.44

Annual debt service($249,089)

Annual cash flow-$241,463

Break-even occupancy485.3%

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

99 +/- acres with stunning views of Table Rock Lake! This property has so much potential in desired lake area. Close to Hwy 65, 12 minute drive tothe Branson Landing, a 15 minute drive to Hwy 76, and just a 9 minute drive to Top of the Rock! Property has two access points on paved roads, State Hwy 265 as well asHill Haven Rd. Property does have a home with walkout basement and attached garage. In basement there is a 3/4 bathroom with wheelchair accessible shower.

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.