ACTIVEcondovia mls

130 Wilshire Drive, Unit 32

Hollister, MO, 65672

2 bd2 ba1,264 sqftBuilt 1986

Listing courtesy of AMS Associates, LLC · (417) 230-0576 · MLS# SOM60321038

List price

$175,000

$138/sqft

Listing description

WALK-IN unit with a CARPORT and RV parking!! Boat Slip available too (extra $)!! Quiet, 55+ Community and no nightly rentals! Excellent vacation home or full-time living only 2 miles to Downtown Branson, medical, groceries and post office. Several pools, a clubhouse, private fishing dock and a boat ramp on property! This walk-in unit with a peek-a-boo lake view has been enjoyed by the same family for three decades and is ready for new owners! A package deal like this is RARE and for the money you simply CAN'T beat it!! Come on over! Spend this summer by the LAKE! It's where you WANT to be!!

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

-$278

Cap rate

4.5%

Cash-on-cash

-9.5%

DSCR

0.70

Purchase price

Down payment %

Interest rate %

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$14,352

Property tax($942)

Insurance($700)

Utilities($0)

HOA($3,000)

Management($1,148)

Maintenance reserve($718)

Net operating income$7,844

Down payment$35,000

Loan amount$140,000

Monthly payment (P&I)$931.42

Annual debt service($11,177)

Annual cash flow-$3,333

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.

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.