← New analysisCompare properties →
ACTIVEcondovia mls

425 Watersound Way, Unit 3

Hollister, MO, 65672

7 bd7 ba3,547 sqftBuilt 2021

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60331673

List price

$1,099,000

$310/sqft

Listing description
Welcome to 425 Watersound Way, a spacious 7-bedroom, 7-bath lodge in the highly sought-after Branson Cove community overlooking Table Rock Lake. Whether you're searching for a proven vacation rental, a family lake getaway, or a second home with room for everyone, this property checks the boxes. Offered fully furnished and turnkey, the lodge features over 3,500 sq. ft. of finished living space, multiple living areas, a finished walk-out basement, granite countertops, fireplace, and plenty of space to gather, relax and entertain. Step outside and enjoy the lake view or take advantage of Branson Cove's impressive amenities, including indoor and outdoor pools, a waterpark slide, tennis and pickleball courts, playground and lakeside park. Best of all, you're just around the corner from State Park Marina and only minutes from Table Rock Lake, Branson attractions, dining, shopping and entertainment. Nightly rental approved and ready for its next owner. This is the kind of property that gives you the flexibility to enjoy the Ozarks yourself while putting it to work when you're away!
Financial analysis

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

Monthly cash flow

-$517

Cap rate

5.8%

Cash-on-cash

-2.8%

DSCR

0.91

Est. annual revenue$130,174
Stays / year58
Property tax($8,877)
Insurance($5,495)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($6,643)
Management($26,035)
Maintenance reserve($6,509)
Cleaning($5,256)
Lodging / tourism tax($5,207)
Total operating expenses($66,182)
Net operating income$63,992
Down payment$219,800
Loan amount$879,200
Monthly payment (P&I)$5,849.34
Annual debt service($70,192)
Annual cash flow-$6,200
Break-even occupancy51.4%

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