← New analysisCompare properties →
ACTIVEcondovia mls

161 Branson Cove Boulevard, Unit 59

Hollister, MO, 65672

10 bd10 ba5,820 sqftBuilt 2021

List price

$1,450,000

10 Bedroom Luxe Lodge!
Financial analysis

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

Monthly cash flow

-$2,796

Cap rate

4.1%

Cash-on-cash

-11.6%

DSCR

0.64

Est. annual revenue$112,420
Stays / year67
Property tax($8,979)
Insurance($7,250)
Utilities($3,000)
HOA($0)
Management($22,484)
Maintenance reserve($5,621)
Cleaning($6,023)
Net operating income$59,063
Down payment$290,000
Loan amount$1,160,000
Monthly payment (P&I)$7,717.51
Annual debt service($92,610)
Annual cash flow-$33,547
Break-even occupancy78.6%

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
TOP PERFORMING SHORT TERM RENTAL! Knock-your-socks-off revenue!! (Ask for the numbers--you'll be stunned!) Rustic luxury meets serious income in this fully furnished, 10-suite lake lodge with a PRIVATE INDOOR POOL and striking designer finishes throughout. Crafted with a high-end lodge-style aesthetic that guests absolutely love, this property is built for unforgettable group getaways and consistent five-star reviews. Each of the 10 bedrooms has its own full bath, and the main level features a gourmet kitchen, oversized dining space, and warm, open-concept living area. A lower-level adds extra space to unwind, with games, a wet bar, living area....plus smart TVs throughout the home and a large deck with grill. Located in Branson Cove--one of the area's top vacation communities--guests enjoy access to a massive outdoor pool with giant waterslide, indoor pool, pickleball courts, playground, and a scenic lakeside trail to a peaceful swim cove. Practically next door to State Park Marina, close to championship golf, Silver Dollar City, and all the action in Branson. This turn-key, income-generating lodge is a rare find--schedule your showing today!

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.