ACTIVEcondovia mls

225 Lower Emerald Bay Circle, Unit 17

Hollister, MO, 65672

2 bd2 ba1,041 sqftBuilt 1995

List price

$259,000

Financial analysis

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

Monthly cash flow

$165

Cap rate

7.1%

Cash-on-cash

3.8%

DSCR

1.12

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($981)

Insurance($1,295)

Utilities($3,000)

HOA($286)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,528

Down payment$51,800

Loan amount$207,200

Monthly payment (P&I)$1,378.51

Annual debt service($16,542)

Annual cash flow$1,986

Break-even occupancy50.5%

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

Lake life doesn't get easier than this! Located just steps from Table Rock Lake, this lakefront condo offers the perfect mix of relaxation and fun in a vibrant resort-style community. Spend your days enjoying two pools, pickleball courts, clubhouse, and fitness center--or head straight to the water with access to a boat launch, courtesy slips, and dry dock marina. Whether you're looking for a weekend escape, full-time living, or an investment property, this one checks all the boxes for easy, enjoyable lake living.Thoughtfully curated by the owners, every update has been carefully selected to elevate this condo into a true standout. From the stylish flooring to the beautifully updated kitchen and baths, quality and design shine throughout. A rare enclosed bonus room adds incredible versatility--perfect as a sunroom, office, additional sleeping space, or cozy retreat--making this property as functional as it is impressive.Schedule a time to see it today!

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.