← New analysisCompare properties →
ACTIVEcondovia mls

6324 State Hwy 165, Unit 24

Hollister, MO, 65672

10 bd10 ba5,361 sqftBuilt 2020

Listing courtesy of Epique Realty · (888) 893-3537 · MLS# SOM60321027

List price

$1,650,000

$308/sqft

Listing description
Welcome to your dream lakeside retreat! This magnificent 10-bedroom, 10-bathroom lodge encompasses a luxurious living space designed for relaxation and entertainment. Nestled just 10 minutes from the vibrant shows of Branson, it's an ideal getaway for large gatherings, corporate retreats, or special occasions. This beautifully appointed home comes fully furnished and currently operates as a successful nightly rental, offering a lucrative investment opportunity. This home currently has $142,623 gross total on the books for 2026 which is approximately 159% ahead of where this home was pacing this time last year. Current total gross for 2025 $142,128.Breathtaking Lake Views: Enjoy sweeping vistas of Table Rock Lake from expansive decks, perfect for sunset BBQs and leisurely afternoons.Spacious Accommodations: With every bedroom featuring a king bed or bunks, premium linens, and an en-suite bath, up to 36 guests can unwind in style and comfort.Year-Round Amenities: Dive into the indoor pool during cooler months or bask by the outdoor lakeside pool in the summer. After a day of fun, relax in the private hot tub.Entertainment Galore: The game room offers shuffleboard, ping-pong, arcade games, and a pool table. Additional amenities include a PlayStation 4 and multiple TVs for endless entertainment.Outdoor Fun: Take advantage of the playground, pickleball courts, and firepit. The Table Rock Lake State Park Marina is steps away, inviting you to enjoy a day on the water.Proximity to Attractions: Located just 5 miles from Silver Dollar City and within 10 miles of major Branson attractions, your entertainment options are limitless.Don't miss out on this unique chance to own a piece of lakeside paradise.
Financial analysis

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

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$142,376/yr gross (confidence 80%).

  • • 6324 State Hwy 165, Hollister — $142,623/yr (actual 2026)
  • • 6324 State Hwy 165, Hollister — $142,128/yr (actual 2025)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$5,213

Cap rate

2.6%

Cash-on-cash

-19.0%

DSCR

0.41

Gross rental revenue$142,376
Less: guest-paid fees($21,663)
Net rental revenue$120,713
Stays / year58
Property tax($16,500)
Insurance($8,250)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($10,171)
Management($24,143)
Maintenance reserve($6,036)
Cleaning($5,256)
Lodging / tourism tax($4,829)
Total operating expenses($77,884)
Net operating income$42,829
Down payment$330,000
Loan amount$1,320,000
Monthly payment (P&I)$8,781.99
Annual debt service($105,384)
Annual cash flow-$62,555
Break-even occupancy85.3%

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