ACTIVEsingle familyvia mls

245 Rocky Shores

Hollister, MO, 65672

9 bd9 ba4,032 sqftBuilt 2023

Listing courtesy of Epique Realty · (888) 893-3537 · MLS# SOM60321025

List price

$1,550,000

$384/sqft

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.

Financial analysis

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

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$104,000/yr gross (confidence 80%).

• 245 Rocky Shores, Hollister — $104,000/yr (actual 2026)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$5,247

Cap rate

2.3%

Cash-on-cash

-20.3%

DSCR

0.36

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Gross rental revenue$104,000

Less: guest-paid fees($15,874)

Net rental revenue$88,126

Stays / year58

Property tax($5,893)

Insurance($7,750)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($4,636)

Management($17,625)

Maintenance reserve($4,406)

Cleaning($5,256)

Lodging / tourism tax($3,525)

Total operating expenses($52,091)

Net operating income$36,034

Down payment$310,000

Loan amount$1,240,000

Monthly payment (P&I)$8,249.75

Annual debt service($98,997)

Annual cash flow-$62,963

Break-even occupancy100.7%

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.