← New analysisCompare properties →
ACTIVEcondovia mls

680 Emerald Pointe Drive Bld 3 Un1

Hollister, MO, 65672

2 bd2 ba1,428 sqftBuilt 2001

List price

$314,900

Front Door
Financial analysis

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

Monthly cash flow

-$242

Cap rate

5.5%

Cash-on-cash

-4.6%

DSCR

0.86

Est. annual revenue$40,150
Stays / year67
Property tax($2,017)
Insurance($1,575)
Utilities($3,000)
HOA($286)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,213
Down payment$62,980
Loan amount$251,920
Monthly payment (P&I)$1,676.03
Annual debt service($20,112)
Annual cash flow-$2,900
Break-even occupancy61.6%

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
Experience the best of Table Rock Lake living--without the maintenance. Welcome to a luxury walk-in condo at the prestigious Towers Condominiums, where convenience meets breathtaking surroundings. This highly sought-after, easily accessible unit offers effortless entry and the perfect blend of comfort, style, and lake lifestyle.Positioned lakefront with walk-to-water access, this property offers the rare ability to truly live the lake life. Enjoy partial lake views from your private patio or sunroom, creating the perfect space for morning coffee or evening relaxation while taking in the beauty of the lake just steps away.Inside, you'll find thoughtful updates and major system upgrades already completed for you, including a beautifully renovated primary bathroom (2023) and a brand-new HVAC system installed at the end of 2025 servicing the entire unit--including the sunroom for year-round comfort. These improvements provide both peace of mind and energy efficiency for years to come.Located inside the exclusive, gated community of Emerald Pointe, residents enjoy resort-style amenities designed for both relaxation and recreation. Take advantage of the brand-new multi-purpose court, a freshly renovated fitness center, and your choice of two pools--including a private pool exclusively for Towers owners.Whether you're searching for a full-time residence, second home, or low-maintenance lakefront retreat, this property delivers unmatched value, security, and lifestyle in one of the most desirable communities on Table Rock Lake.Opportunities like this don't last--schedule your showing today and step into lake life done right.

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.