← New analysisCompare properties →
ACTIVEcondovia mls

6324 State Hwy 165, Unit 24

Hollister, MO, 65672

10 bd10 ba5,361 sqftBuilt 2020

List price

$1,650,000

1-web-or-mls-DSC01300_DUSK
Financial analysis

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

Monthly cash flow

-$3,598

Cap rate

3.8%

Cash-on-cash

-13.1%

DSCR

0.59

Est. annual revenue$112,420
Stays / year67
Property tax($4,834)
Insurance($8,250)
Utilities($3,000)
HOA($0)
Management($22,484)
Maintenance reserve($5,621)
Cleaning($6,023)
Net operating income$62,209
Down payment$330,000
Loan amount$1,320,000
Monthly payment (P&I)$8,781.99
Annual debt service($105,384)
Annual cash flow-$43,175
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 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
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.

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.