ACTIVEcondovia mls

235 Lower Emerald Bay Circle, Unit C-6

Hollister, MO, 65672

2 bd2 ba1,394 sqftBuilt 1997

Listing courtesy of HomeCoin.com · (888) 400-2513 · MLS# SOM60312806

List price

$219,000

$157/sqft

Listing description

LAKEFRONT LIVING + TABLE ROCK LAKE JET SKI SLIP! Welcome to your top-floor sanctuary at Emerald Bay Yacht Club on Emerald Pointe, only ~50 yards from Table Rock Lake! This penthouse condo offers a seamless blend of lake life and modern convenience, featuring a spacious sunroom with great seasonal lake views, vaulted ceilings, and a gas fireplace. With a newer roof, HVAC, and kitchen appliances, this property is move-in ready! Beyond the gated community, 2 pools, tennis & pickleball courts and fitness center, you'll enjoy a unique advantage: immediate access to a jet ski slip at State Park Marina, bypassing years of waitlist. Boat slip on private dock also available for additional cost. Whether you're enjoying the on-property concierge boat service, exploring Branson Landing, Top of the Rock or Big Cedar Lodge (all just 10 minutes away), this is the ultimate hub for Ozark adventure. 30-day minimum rentals allowed.

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

-$534

Cap rate

3.5%

Cash-on-cash

-14.6%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$16,152

Property tax($1,198)

Insurance($876)

Utilities($0)

HOA($4,404)

Management($1,292)

Maintenance reserve($808)

Total operating expenses($8,578)

Net operating income$7,574

Down payment$43,800

Loan amount$175,200

Monthly payment (P&I)$1,165.61

Annual debt service($13,987)

Annual cash flow-$6,414

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.