ACTIVEsingle familyvia mls

1423 State Hwy 265

Hollister, MO, 65672

3 bd4 ba3,064 sqftBuilt 1972

Listing courtesy of Sellers Properties Real Estate · (479) 903-2299 · MLS# SOM60313143

List price

$3,900,000

$1,273/sqft

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.

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

-$23,779

Cap rate

-0.9%

Cash-on-cash

-36.6%

DSCR

-0.15

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($39,000)

Insurance($15,600)

Utilities($0)

HOA($0)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($57,341)

Net operating income-$36,255

Down payment$780,000

Loan amount$3,120,000

Monthly payment (P&I)$20,757.44

Annual debt service($249,089)

Annual cash flow-$285,344

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.