ACTIVEcondovia mls

275 Watersound Way, Unit 40

Hollister, MO, 65672

7 bd7 ba3,591 sqftBuilt 2022

Listing courtesy of Alpha Realty MO, LLC · (417) 719-1560 · MLS# SOM60313545

List price

$925,000

5% price cut$975,000

$258/sqft

Listing description

Check out this stunning home right on Table Rock Lake in Branson Cove community! This FULLY FURNISHED, 7 bedroom 6.5 bath home can be your weekend retreat, a year round paradise, or the perfect investment property that cash flows! This Table Rock Lake community is approved for Nightly Vacation Rentals. Enjoy the open floor plan with the kitchen flowing right in to the living room which features a stone fireplace. Enjoy two outdoor spaces with the lower level offering a hot tub and seating area! The main level space offers tons of seating and great views! The main level also features 2 bedrooms with each having their own bathroom. The second floor also offers 2 bedrooms as well. The fully finished basement has a bunk bedroom and 2 more bedrooms. The basement also offers a stone electric fireplace, a pool table, a coffee countertop, and more! Enjoy lake views and the community amenities including the indoor and outdoor pool with water slide, pickleball, playground, and lakeside park!

Financial analysis

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

Monthly cash flow

-$132

Cap rate

6.2%

Cash-on-cash

-0.9%

DSCR

0.97

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$116,683

Stays / year58

Property tax($6,365)

Insurance($4,625)

Utilities($2,460)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trash($25)

Internet / cable($60)

HOA($6,643)

Management($23,337)

Maintenance reserve($5,834)

Cleaning($5,256)

Lodging / tourism tax($4,667)

Total operating expenses($59,187)

Net operating income$57,497

Down payment$185,000

Loan amount$740,000

Monthly payment (P&I)$4,923.24

Annual debt service($59,079)

Annual cash flow-$1,582

Break-even occupancy49.0%

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.