ACTIVEsingle familyvia mls

155 Watersound Way

Hollister, MO, 65672

3 bd3 ba1,261 sqftBuilt 2022

List price

$445,000

Financial analysis

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

Monthly cash flow

-$557

Cap rate

4.9%

Cash-on-cash

-7.5%

DSCR

0.76

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($3,901)

Insurance($2,225)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,739

Down payment$89,000

Loan amount$356,000

Monthly payment (P&I)$2,368.48

Annual debt service($28,422)

Annual cash flow-$6,682

Break-even occupancy66.9%

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

Proven money-maker in the Branson Cove Resort development. One of just a few 3 bedroom cabins in the resort, this cabin stays booked year round. Your own private putting green and walking distance to all the excellent amenities, including outdoor pool, indoor pool, pickleball courts, and lake access. Close to Branson strip, SDC, and the new Thunder Ridge outdoor concert venue.This is a turn-key cabin, with glowing reviews on the booking sites.

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.