ACTIVEcondovia mls

225 Lower Emerald Bay Circle, Unit 17

Hollister, MO, 65672

2 bd2 ba1,041 sqftBuilt 1995

Listing courtesy of Sherrell Realty & Assoc., LLC · (417) 699-9100 · MLS# SOM60321159

List price

$259,000

$249/sqft

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!

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$634

Cap rate

3.5%

Cash-on-cash

-14.7%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$16,152

Property tax($981)

Insurance($1,036)

Utilities($0)

HOA($3,101)

Management($1,292)

Maintenance reserve($808)

Total operating expenses($7,218)

Net operating income$8,934

Down payment$51,800

Loan amount$207,200

Monthly payment (P&I)$1,378.51

Annual debt service($16,542)

Annual cash flow-$7,608

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.