← New analysisCompare properties →
ACTIVEcondovia mls

400 Poolside Pass

Hollister, MO, 65672

5 bd5 ba2,688 sqftBuilt 2023

List price

$725,000

Financial analysis

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

Monthly cash flow

-$1,358

Cap rate

4.1%

Cash-on-cash

-11.2%

DSCR

0.65

Est. annual revenue$67,251
Stays / year67
Property tax($7,782)
Insurance($3,625)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$30,009
Down payment$145,000
Loan amount$580,000
Monthly payment (P&I)$3,858.75
Annual debt service($46,305)
Annual cash flow-$16,296
Break-even occupancy75.2%

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
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.

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.