← New analysisCompare properties →
ACTIVEcondovia mls

240 Poolside Pass, Unit 5

Hollister, MO, 65672

5 bd5 ba2,688 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60331929

List price

$759,000

$282/sqft

Listing description
Lake View! Turn-Key Nightly Rental! Investment Opportunity! This meticulously maintained Rocky Shores lodge offers 5 bedrooms, 5 bathrooms, 2,600+ SqFt, and accommodations for 12 guests--all in the same cove as the famous Top of the Rock! Designed for both strong vacation appeal and comfortable family getaways, this property features spacious gathering areas, a beautiful kitchen built for entertaining, a cozy fireplace, game room, and multiple private bedroom suites. Step outside to the expansive deck and take in beautiful Table Rock Lake views! Rocky Shores adds even more guest appeal with indoor and resort-style outdoor pools, plus a nearby public boat ramp and multiple marinas just minutes away. Whether you're looking to expand your nightly rental portfolio or want an investment you can enjoy with family and friends, this turn-key lake retreat delivers the combination buyers are searching for. This property has been professionally managed and very well maintained. It's got a successful track record of bookings and great management already in place. it's a turnkey opportunity!
Financial analysis

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

Monthly cash flow

$341

Cap rate

6.9%

Cash-on-cash

2.7%

DSCR

1.08

Est. annual revenue$109,675
Stays / year58
Property tax($8,194)
Insurance($3,795)
Utilities($2,400)
Electricity($120)
Waterin HOA dues
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,651)
Management($21,935)
Maintenance reserve($5,484)
Cleaning($5,256)
Lodging / tourism tax($4,387)
Total operating expenses($57,102)
Net operating income$52,574
Down payment$151,800
Loan amount$607,200
Monthly payment (P&I)$4,039.72
Annual debt service($48,477)
Annual cash flow$4,097
Break-even occupancy45.3%

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.

IDX & copyright information