← New analysisCompare properties →
ACTIVEcondovia mls

161 Branson Cove Boulevard, Unit 59

Hollister, MO, 65672

10 bd10 ba5,820 sqftBuilt 2021

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60314975

List price

$1,450,000

$249/sqft

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!
Financial analysis

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

Revenue basis: nightly rate anchored to 3 comparable rentals in the same community — amenity-adjusted ~$152,059/yr gross (confidence 50%).

  • • 6324 State Hwy 165, Hollister — $142,623/yr (actual 2026)
  • • 6324 State Hwy 165, Hollister — $142,128/yr (actual 2025)
  • • 161 Branson Cove Blvd, Unit 59 — $212,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$2,956

Cap rate

3.9%

Cash-on-cash

-12.2%

DSCR

0.62

Gross rental revenue$152,059
Less: guest-paid fees($23,112)
Net rental revenue$128,947
Stays / year58
Property tax($8,979)
Insurance($7,250)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($10,767)
Management($25,789)
Maintenance reserve($6,447)
Cleaning($5,256)
Lodging / tourism tax($5,158)
Total operating expenses($71,807)
Net operating income$57,140
Down payment$290,000
Loan amount$1,160,000
Monthly payment (P&I)$7,717.51
Annual debt service($92,610)
Annual cash flow-$35,470
Break-even occupancy67.7%

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.

IDX & copyright information