ACTIVEcondovia mls

135 Upper Emerald Bay Circle, Unit G-13

Hollister, MO, 65672

2 bd2 ba984 sqftBuilt 1998

List price

$179,000

Financial analysis

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

Monthly cash flow

$625

Cap rate

10.6%

Cash-on-cash

20.9%

DSCR

1.66

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,023)

Insurance($895)

Utilities($3,000)

HOA($240)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,932

Down payment$35,800

Loan amount$143,200

Monthly payment (P&I)$952.71

Annual debt service($11,433)

Annual cash flow$7,500

Break-even occupancy37.9%

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

ALL OFFERS ENTERTAINED. Lake views and pool vibes. If living near the lake is what you've been dreaming of, check out this beautiful corner penthouse condo at Emerald Bay Yacht Club. Relax and enjoy the view of Table Rock Lake and the Ozark Hills from the sun porch. Bonus, the Sunset views from the front porch are amazing! Featuring two bedrooms and two full bathrooms with cathedral ceilings. Newer HVAC and water heater. You will be steps away from the saltwater pool with EZ entry. Access to the Master Association pool and Tennis courts is included. Located 10 minutes from the hustle and bustle of Branson. Cable TV & High-Speed Internet available! Easy walk to the lake, courtesy dock, convenience store and dry dock boat storage. Seller is offering a home warranty plan valued up to $500.

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.