← New analysisCompare properties →
ACTIVEcondovia mls

167 Poolside Pass, Unit 26

Hollister, MO, 65672

2 bd2 ba1,280 sqftBuilt 2023

List price

$454,700

167 Poolside Pass, Holliste, MO (35)
Financial analysis

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

Monthly cash flow

-$1,273

Cap rate

3.0%

Cash-on-cash

-16.8%

DSCR

0.47

Est. annual revenue$40,150
Stays / year67
Property tax($5,050)
Insurance($2,274)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$13,766
Down payment$90,940
Loan amount$363,760
Monthly payment (P&I)$2,420.10
Annual debt service($29,041)
Annual cash flow-$15,275
Break-even occupancy89.9%

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
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.

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.