← New analysisCompare properties →
ACTIVEsingle familyvia mls

295 Rocky Shores Ridge

Hollister, MO, 65672

7 bd7 ba3,470 sqftBuilt 2023

List price

$932,500

Table Rock Lake (19)
Financial analysis

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

Monthly cash flow

-$775

Cap rate

5.4%

Cash-on-cash

-5.0%

DSCR

0.84

Est. annual revenue$85,319
Stays / year67
Property tax($51)
Insurance($4,663)
Utilities($3,000)
HOA($0)
Management($17,064)
Maintenance reserve($4,266)
Cleaning($6,023)
Net operating income$50,253
Down payment$186,500
Loan amount$746,000
Monthly payment (P&I)$4,963.16
Annual debt service($59,558)
Annual cash flow-$9,305
Break-even occupancy63.8%

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
Seller concessions available for rate buy down or to apply towards closing costs.Stunning vacation rental nestled in the Rocky Shores Lodge neighborhood on the banks of Table Rock Lake. This 7 bedroom, 7 bath home is turnkey and fully furnished with contemporary finishes and luxurious furnishings. The resort amenities include waterfront views and access to the indoor & outdoor pools. Perfect for entertaining a large group.There's so much the Branson area has to offer. Whether you're looking to enjoy the water or all of the action of the famous Highway 76 Strip - you are in an ideal location! With over 800' of shoreline, Table Rock Lake is a premier vacation destination with a little bit of something for everyone! Branson boasts over 10 million visitors a year! Championship golf courses, world-class bass fishing on Table Rock Lake, trout fishing on Lake Taneycomo, quaint restaurants, shows, arcades, theme parks, zip lines, mountain coasters, go karts, mini golf, shopping and the scenery of the Ozarks is sure not to disappoint. Vacation rental approved and no management requirement.

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.