← New analysisCompare properties →
ACTIVEcondovia mls

535 Watersound Way, Unit 52

Hollister, MO, 65672

7 bd7 ba2,820 sqftBuilt 2022

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60336557

List price

$885,000

$314/sqft

Listing description
Make money. Make memories. Own a place where both can happen.Welcome to U52 at coveted Branson Cove, where investment potential meets the Table Rock Lake lifestyle. Tucked into a quiet cove, this FULLY FURNISHED, turn-key 7BD/7BA short-term rental spans three levels and is ready to start working for its next owner. The main level offers two bedrooms, an expansive kitchen and dining area, laundry, and a massive deck with high-end composite outdoor furniture. Upstairs, two en suite bedrooms include a peaceful guest retreat and oversized bunkroom. The lower level was made for entertaining with a kitchenette, Pac-Man game area, second living room, additional bunkroom, full bath, and two spacious en suite bedrooms. The thoughtful layout provides plenty of room for large groups with spaces to gather, relax, and play. Branson Cove adds even more appeal with a lakefront park, fire pits, shoreline access, and resort-style indoor and outdoor pools with a waterpark slide. State Park Marina is next door, while Moonshine Beach, Branson, Silver Dollar City, and world-class golf at Big Cedar Lodge are minutes away. This is an investment you'll actually want to use. Location matters! Branson sits within a day's drive of 1 in 3 Americans, making it an incredibly accessible vacation destination and a natural fit for the short-term rental market. Let it generate income while you're away, then block the calendar when it's your turn. Think lake days, golf trips, s'mores by the fire, holidays, belly laughs, summer traditions, and ''remember when'' stories in the making. Build the portfolio AND the memories. Own the getaway and let your investment help pay for the fun along the way.
Financial analysis

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

Monthly cash flow

-$69

Cap rate

6.3%

Cash-on-cash

-0.5%

DSCR

0.99

Est. annual revenue$113,179
Stays / year58
Property tax($6,180)
Insurance($4,425)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($6,643)
Management($22,636)
Maintenance reserve($5,659)
Cleaning($5,256)
Lodging / tourism tax($4,527)
Total operating expenses($57,486)
Net operating income$55,693
Down payment$177,000
Loan amount$708,000
Monthly payment (P&I)$4,710.34
Annual debt service($56,524)
Annual cash flow-$831
Break-even occupancy48.5%

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.

IDX & copyright information