ACTIVEcondovia mls

720 Emerald Pointe Drive, Unit 3

Hollister, MO, 65672

4 bd4 ba2,283 sqftBuilt 2006

Listing courtesy of Jones - Lassley Realty, Inc · (417) 581-6213 · MLS# SOM60305661

List price

$669,999

$293/sqft

Listing description

Turn-key, fully furnished luxury retreat in Emerald Pointe, one of Table Rock Lake's most sought-after gated communities. Ideally located next to the marina and just a short walk to the lake, this 4-bedroom, 4-bath home offers the perfect blend of lakeside living, resort amenities, and strong nightly rental potential with proven income.Recent upgrades include luxury vinyl plank flooring, new granite countertops, modern ceiling fans, and fresh interior paint throughout. Soaring floor-to-ceiling windows fill the living spaces with natural light, creating a bright and inviting atmosphere.Step outside to the covered deck overlooking the heated community pool, an ideal setting for relaxing or entertaining after a day on the lake. Thoughtfully designed with high-end furnishings and decor, this property is completely move-in ready, whether used as a private retreat or an income-producing short-term rental.In addition to lake and marina access, Emerald Pointe is conveniently located near some of the Ozarks' most renowned golf destinations, including Big Cedar Lodge's courses such as Payne's Valley, Ozarks National, Buffalo Ridge, and Top of the Rock, as well as Pointe Royale and Branson Hills Golf Club. All are just a short drive away, making this an ideal home base for golf enthusiasts.Located minutes from Branson Landing's shopping, dining, entertainment, and attractions, this exceptional Emerald Pointe property delivers the best of Table Rock Lake living with resort-style amenities, golf access, and investment appeal.

Financial analysis

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

Monthly cash flow

-$2,005

Cap rate

2.8%

Cash-on-cash

-17.9%

DSCR

0.44

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$57,466

Stays / year58

Property tax($5,528)

Insurance($3,350)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($4,932)

Management($11,493)

Maintenance reserve($2,873)

Cleaning($5,256)

Lodging / tourism tax($2,299)

Total operating expenses($38,731)

Net operating income$18,735

Down payment$134,000

Loan amount$535,999

Monthly payment (P&I)$3,566.02

Annual debt service($42,792)

Annual cash flow-$24,057

Break-even occupancy80.5%

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.