ACTIVEcondovia mls

700 Emerald Pointe Drive, Unit 302

Hollister, MO, 65672

2 bd2 ba990 sqftBuilt 1995

List price

$399,900

Financial analysis

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

Monthly cash flow

-$729

Cap rate

4.2%

Cash-on-cash

-10.9%

DSCR

0.66

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($2,017)

Insurance($2,000)

Utilities($3,000)

HOA($286)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,788

Down payment$79,980

Loan amount$319,920

Monthly payment (P&I)$2,128.44

Annual debt service($25,541)

Annual cash flow-$8,754

Break-even occupancy75.0%

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

Experience Elevated Lake Living at Its Finest on the Shores of Table Rock Lake! GORGEOUS, LAKE FRONT CONDO with the MOST BREATHTAKING, Panoramic Table Rock Lake Views Stretching Across Sparkling Waters & Painted Skies, the Most SPECTACULAR Sunsets Every Evening! It Would be Almost Impossible to Find Table Rock Living This Close to the Water Anywhere Else. Awake Every Morning to the Sound of Waves Crashing Against the Shore! Enjoy the Lake Upfront & Personal From the Comfort of Your Home. Watch the Boats, From Early Morning Fishers to Tubing/Surfing Into the Sunset. You're in For a Real Treat When the Showboat Cruises by the Condo, a Majestic Site to Behold. IT GETS EVEN BETTER, This is an Active, TurnKey Nightly Rental w Great Rental History, Being Sold Fully Furnished. Perfect for Full Time Living, Vacation Home and/or Investment. Well-Appointed Kitchen w Granite, Beautiful Backsplash & Stainless Appliances, Cozy Stone Woodburning Fireplace, Incredible Lake View From Primary Bedroom & Living Room. Separate Laundry Room w Full Size Washer & Dryer. Lake Harbour is an Intimate Building, Only 16 Units, w It's Own Salt Water Pool, So Never a Crowd Issue. Walk Out Your Door & You're Steps from the Shore, Featuring a Gravel Swim Beach. Walk the Shoreline Forever. Every Evening You are in for an Amazing Sunset Display. The Stars are Just Breathtaking Viewed From the Balcony! Spot Eagles, Herons & a Variety of Waterfowl & Birds All Year Long. Emerald Pointe is a Luxury Gated Community w Quick Hwy Access, Short Drive to Shopping, Dining, Attractions, Medical, Championship Golf Courses, etc. Incredible Community Amenities Include Clubhouse, Pool, Pickleball/Basketball/Tennis Court, Marina w High & Dry Storage, Courtesy Dock, Boat Ramp, Secure/Gated Storage & LakeFront Access.

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.