ACTIVEcondovia mls

400 Poolside Pass

Hollister, MO, 65672

5 bd5 ba2,688 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60296509

List price

$725,000

$270/sqft

Listing description

Check out this modern turnkey lake view vacation rental in the highly sought after Rocky Shores development! Located south of Branson, this home is conveniently located near Big Cedar, Thunder Ridge Amphitheater, Table Rock Lake and several golf courses. Built in 2023 you do not have to worry about renovating or deferred maintenance. This is a great way to own a family vacation home near Branson and the lake and rent it out when not using it. This 5 bedroom, 5 private bathroom home features a gorgeous kitchen, bathrooms and designer appointed furnishings that make this an easy choice. Relax in the hot tub after a busy day or take the kids to the community pool to burn off some of that energy. Seller is offering a $10,000 credit at closing. Don't miss the opportunity to invest in the hot vacation rental market south of Branson.

Financial analysis

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

Monthly cash flow

-$35

Cap rate

6.3%

Cash-on-cash

-0.3%

DSCR

0.99

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$95,484

Stays / year58

Property tax($7,782)

Insurance($3,625)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($3,091)

Management($19,097)

Maintenance reserve($4,774)

Cleaning($5,256)

Lodging / tourism tax($3,819)

Total operating expenses($49,604)

Net operating income$45,880

Down payment$145,000

Loan amount$580,000

Monthly payment (P&I)$3,858.75

Annual debt service($46,305)

Annual cash flow-$426

Break-even occupancy48.3%

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.