ACTIVEcondovia mls

235 Lower Emerald Bay Circle, Unit C-6

Hollister, MO, 65672

2 bd2 ba1,394 sqftBuilt 1997

List price

$219,000

Financial analysis

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

Monthly cash flow

$34

Cap rate

6.6%

Cash-on-cash

0.9%

DSCR

1.03

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,198)

Insurance($1,095)

Utilities($3,000)

HOA($4,404)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$14,393

Down payment$43,800

Loan amount$175,200

Monthly payment (P&I)$1,165.61

Annual debt service($13,987)

Annual cash flow$406

Break-even occupancy54.1%

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

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.

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.