ACTIVEcondovia mls

225 Lower Emerald Bay Circle, Unit 13

Hollister, MO, 65672

2 bd2 ba1,041 sqftBuilt 1995

List price

$200,000

Financial analysis

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

Monthly cash flow

$502

Cap rate

9.4%

Cash-on-cash

15.1%

DSCR

1.47

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,028)

Insurance($1,000)

Utilities($3,000)

HOA($260)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,802

Down payment$40,000

Loan amount$160,000

Monthly payment (P&I)$1,064.48

Annual debt service($12,774)

Annual cash flow$6,028

Break-even occupancy41.2%

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

Welcome to Emerald Bay Yacht Club, one of Table Rock Lake's premier gated communities. This 2-bedroom, 2-bath top-floor condo offers an ideal blend of comfort and convenience.Inside, you'll love the vaulted ceilings and open floor plan, creating a bright and airy living space. The large sunroom offers lake views, providing the perfect setting for your morning coffee.All furnishings stay, making this a move-in-ready --perfect as a full-time residence or a personal vacation getaway. Community amenities at Emerald Bay Yacht Club include: Gated entry for added privacy and security, swimming pool, Exercise room and tennis courts and clubhouse. There is Lake access and courtesy dock and launch along with nearby marina options for dry dock storage at an additional cost.

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.