← New analysisCompare properties →
ACTIVEcondovia mls

177 Poolside, Unit 27

Hollister, MO, 65672

2 bd2 ba1,280 sqftBuilt 2023

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60311399

List price

$439,900

$344/sqft

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.
Financial analysis

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

Monthly cash flow

-$1,799

Cap rate

1.5%

Cash-on-cash

-24.5%

DSCR

0.23

Est. annual revenue$33,288
Stays / year58
Property tax($3,461)
Insurance($2,200)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,044)
Management($6,658)
Maintenance reserve($1,664)
Cleaning($5,256)
Lodging / tourism tax($1,332)
Total operating expenses($26,774)
Net operating income$6,514
Down payment$87,980
Loan amount$351,920
Monthly payment (P&I)$2,341.33
Annual debt service($28,096)
Annual cash flow-$21,582
Break-even occupancy104.4%

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