ACTIVEcondovia mls

140 Watersound Way, Unit 13

Hollister, MO, 65672

4 bd4 ba2,156 sqftBuilt 2020

List price

$699,000

Financial analysis

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

Monthly cash flow

-$1,685

Cap rate

3.5%

Cash-on-cash

-14.5%

DSCR

0.55

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($6,718)

Insurance($3,495)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$24,427

Down payment$139,800

Loan amount$559,200

Monthly payment (P&I)$3,720.37

Annual debt service($44,644)

Annual cash flow-$20,217

Break-even occupancy84.5%

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

Welcome to this beautiful 4-bed, 4-bath retreat on Table Rock Lake. Built in 2020 and designed for comfort and style, this cash flowing short term rental features granite countertops, stainless steel appliances, abundant cabinet space, and durable LVP flooring throughout. As an approved nightly rental bringing in over $75k per year in rent currently, the property is sold turn key with all furniture and everything you need to start renting right away and all future bookings can transfer! This home is ideal as a full-time residence, vacation getaway, or income-producing investment. Enjoy outstanding community amenities, including an outdoor pool, indoor pool, playground, pickleball court and Table Rock lake access--all in a location perfectly suited for lake living at its finest.

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.