ACTIVEcondovia mls

115 Upper Emerald Bay Circle, Unit F-4

Hollister, MO, 65672

3 bd3 ba1,100 sqftBuilt 1996

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60332420

List price

$315,000

$286/sqft

Listing description

RARE WALK-IN, 3 BEDROOM 3 BATH Vacation rental approved Condo in the amazing Emerald Bay Resort in Hollister, Mo. Warning this is an Amenity Rich area: Outdoor swimming pools, tennis courts, fitness gym, Courtesy dock and launch with direct access to Table Rock Lake, This community also has a security Gate system that adds extra protection for all guests and owners! Dry Boat storage available for Owners and Boat slips also for owners! Another Main feature of this particular unit is that it sits on the end of the building making privacy an extra benefit. The sunroom has a peekaboo Lake view and an even bigger winter view! Property will come fully furnished to give you time to maximize your investment and start out enjoying the LAKE LIFE right away, Seller has enjoyed this unit for a long time and they are happy to sell for someone else to start making memories!

Financial analysis

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

Monthly cash flow

-$749

Cap rate

3.5%

Cash-on-cash

-14.3%

DSCR

0.55

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$36,967

Stays / year58

Property tax($1,861)

Insurance($1,575)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,729)

Management($7,393)

Maintenance reserve($1,848)

Cleaning($5,256)

Lodging / tourism tax($1,479)

Total operating expenses($25,841)

Net operating income$11,126

Down payment$63,000

Loan amount$252,000

Monthly payment (P&I)$1,676.56

Annual debt service($20,119)

Annual cash flow-$8,992

Break-even occupancy68.6%

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.