← New analysisCompare properties →
ACTIVEcondovia mls

167 Poolside Pass, Unit 26

Hollister, MO, 65672

2 bd2 ba1,280 sqftBuilt 2023

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60312287

List price

$454,700

$355/sqft

Listing description
Positioned for both immediate returns and long-term portfolio strength, this exceptional residence at Rocky Shores Lodge offers more than a property--it delivers a proven investment wrapped in a highly desirable guest experience.From the moment guests arrive, the tone is set: a refined, professionally curated interior that feels elevated yet inviting, designed to encourage longer stays, glowing reviews, and repeat bookings. Every detail has been thoughtfully considered, creating a seamless, turn-key operation where comfort and style translate directly into consistent income performance.The true value reveals itself in the lifestyle this property offers. Mornings begin quietly with coffee on the private deck, while evenings unfold around the firepit lounge or in the secluded hot tub--moments that guests remember and seek out again. Being just steps from the outdoor pool enhances convenience, while access to both indoor and outdoor amenities ensures year-round appeal, stabilizing occupancy across all seasons.Set within an exclusive lakeside community, the location is a powerful driver of demand. Just minutes from the world-class experiences of Big Cedar Lodge and Top of the Rock, the property consistently attracts vacationers seeking a blend of natural beauty and upscale recreation. Seasonal fireworks visible from the deck create a memorable, built-in experience that sets this unit apart in a competitive rental market.For the investor, this is where performance meets peace of mind. A fully furnished, impeccably maintained, and already established nightly rental with a strong track record removes the uncertainty typically associated with acquisition. It is an asset designed to generate income from day one while offering the flexibility of personal use without compromising returns.This is more than a smart addition to a portfolio--it's a rare opportunity to own a lifestyle-driven investment where every detail works in your favor.
Financial analysis

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

Monthly cash flow

-$2,289

Cap rate

0.3%

Cash-on-cash

-30.2%

DSCR

0.05

Est. annual revenue$28,908
Stays / year58
Property tax($5,050)
Insurance($2,274)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,217)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($27,340)
Net operating income$1,568
Down payment$90,940
Loan amount$363,760
Monthly payment (P&I)$2,420.10
Annual debt service($29,041)
Annual cash flow-$27,473
Break-even occupancy134.4%

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