← New analysisCompare properties →
ACTIVEcondovia mls

150 Wilshire Drive, Unit 54

Hollister, MO, 65672

2 bd2 ba1,264 sqftBuilt 1986

List price

$175,000

Walk-In Entrance
Financial analysis

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

Monthly cash flow

$678

Cap rate

11.0%

Cash-on-cash

23.3%

DSCR

1.73

Est. annual revenue$40,150
Stays / year67
Property tax($897)
Insurance($875)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,318
Down payment$35,000
Loan amount$140,000
Monthly payment (P&I)$931.42
Annual debt service($11,177)
Annual cash flow$8,141
Break-even occupancy36.4%

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
Highly sought after 55+ community located on beautiful Lake Taneycomo. This spacious condo features 2 bedrooms 2 full baths, laundry room, living room, dining room, and kitchen. This is a ''walk-in'', easily accessible unit. Enjoy the great patio with a view of the pond and the lake. It's just a stones throw away from the lake where you can toss in a line and fish all day. Included is a covered parking space with additional storage space. Very clean, ready to move in unit that you will want to see. Won't last long so come take a look to appreciate this unique opportunity.

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.