← New analysisCompare properties →
ACTIVEsingle familyvia mls

295 Rocky Shores Ridge

Hollister, MO, 65672

7 bd7 ba3,470 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60259994

List price

$932,500

$269/sqft

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.
Financial analysis

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

Monthly cash flow

-$99

Cap rate

6.3%

Cash-on-cash

-0.6%

DSCR

0.98

Est. annual revenue$119,311
Stays / year58
Property tax($9,325)
Insurance($4,663)
Utilities($2,460)
Electricity($120)
Water($25)
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,636)
Management($23,862)
Maintenance reserve($5,966)
Cleaning($5,256)
Lodging / tourism tax($4,772)
Total operating expenses($60,940)
Net operating income$58,371
Down payment$186,500
Loan amount$746,000
Monthly payment (P&I)$4,963.16
Annual debt service($59,558)
Annual cash flow-$1,186
Break-even occupancy48.7%

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