ACTIVEcondovia mls

275 Watersound Way, Unit 40

Hollister, MO, 65672

7 bd7 ba3,591 sqftBuilt 2022

List price

$975,000

Financial analysis

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

Monthly cash flow

-$1,545

Cap rate

4.5%

Cash-on-cash

-9.5%

DSCR

0.70

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$85,319

Stays / year67

Property tax($6,365)

Insurance($4,875)

Utilities($3,000)

HOA($0)

Management($17,064)

Maintenance reserve($4,266)

Cleaning($6,023)

Net operating income$43,727

Down payment$195,000

Loan amount$780,000

Monthly payment (P&I)$5,189.36

Annual debt service($62,272)

Annual cash flow-$18,545

Break-even occupancy72.6%

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

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!

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.