← New analysisCompare properties →
ACTIVEsingle familyvia mls

245 Rocky Shores

Hollister, MO, 65672

9 bd9 ba4,032 sqftBuilt 2023

List price

$1,550,000

JHP17
Financial analysis

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

Monthly cash flow

-$3,677

Cap rate

3.5%

Cash-on-cash

-14.2%

DSCR

0.55

Est. annual revenue$103,386
Stays / year67
Property tax($5,893)
Insurance($7,750)
Utilities($3,000)
HOA($0)
Management($20,677)
Maintenance reserve($5,169)
Cleaning($6,023)
Net operating income$54,874
Down payment$310,000
Loan amount$1,240,000
Monthly payment (P&I)$8,249.75
Annual debt service($98,997)
Annual cash flow-$44,123
Break-even occupancy88.9%

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 your ultimate lakefront escape in Branson's premier luxury neighborhood, Rocky Shores. This stunning 9-bedroom, 9-bathroom home offers an expansive amount of living space, perfect for hosting unforgettable gatherings. This beautifully appointed home comes fully furnished and currently operates as a successful nightly rental, offering a lucrative investment opportunity. This home currently has $104,000 gross total on the books for 2026 which is approximately 239% ahead of where this home was pacing this time last year. Prepare to be captivated by the breathtaking views of Table Rock Lake from the expansive deck. This home comes fully furnished with chic decor and tasteful furniture from luxury brands like Restoration Hardware, West Elm, and Pottery Barn, ensuring a stylish and sophisticated ambiance.Open-Concept Living Area: Perfect for socializing, with a chef's kitchen and dining space that accommodates up to 24 guests.Private Hot Tub & Year-Round Lakeside Pools: Enjoy the exclusive amenities, including two seasonal lakeside pools and a private hot tub, all offering stunning lake views.Entertainment Galore: The downstairs game room features a cozy seating area around a fireplace, a massive 75-inch TV, a pool table, wet bar, and three arcade consoles for endless fun.Modern Conveniences: Equipped with an EV charger, high-speed Wi-Fi, and a firepit, making your stay both comfortable and convenient.Nestled just minutes away from Branson's world-famous shows, golf courses, and Silver Dollar City, your adventure awaits. Whether you're seeking relaxation or excitement, Easy Street Retreat is your gateway to a memorable getaway.

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.