← New analysisCompare properties →
ACTIVEcondovia mls

177 Poolside, Unit 27

Hollister, MO, 65672

2 bd2 ba1,280 sqftBuilt 2023

List price

$449,500

177 Poolside Pass
Financial analysis

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

Monthly cash flow

-$1,111

Cap rate

3.4%

Cash-on-cash

-14.8%

DSCR

0.54

Est. annual revenue$40,150
Stays / year67
Property tax($3,461)
Insurance($2,248)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,381
Down payment$89,900
Loan amount$359,600
Monthly payment (P&I)$2,392.43
Annual debt service($28,709)
Annual cash flow-$13,328
Break-even occupancy85.4%

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
This turn-key, income-producing nightly rental offers an exceptional opportunity for investors as well as those seeking an elegant personal retreat. Thoughtfully designed and carefully maintained, this 2-bedroom, 2-bathroom residence at Rocky Shores Lodge is offered fully furnished and equipped, allowing for a seamless transfer of ownership and immediate continuation of rental operations.An inviting outdoor seating area paired with an exclusive hot tub creates a comfortable and appealing space for relaxation. Guests also enjoy access to both indoor and outdoor community pools, ensuring desirable amenities throughout the year. A pleasant lake view further enhances the atmosphere and contributes to the unit's strong guest appeal. Positioned within a scenic lakeside community south of Branson and minutes from Big Cedar Lodge and Top of the Rock, the location provides a balance of privacy and accessibility, with seasonal fireworks visible from the deck. Whether retained for personal use or continued as a proven income generator, this property is prepared to deliver immediate value and long-term performance. With its desirable setting, established rental history, and amenities that consistently attract guests, this offering represents a rare opportunity in one of the area's most sought-after locations. Arrange your private 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.