← New analysisCompare properties →
ACTIVEcondovia mls

120 Wilshire Drive, Unit 17

Hollister, MO, 65672

2 bd2 ba1,292 sqftBuilt 1986

List price

$260,000

View from Balcony
Financial analysis

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

Monthly cash flow

$187

Cap rate

7.2%

Cash-on-cash

4.3%

DSCR

1.14

Est. annual revenue$40,150
Stays / year67
Property tax($936)
Insurance($1,300)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,854
Down payment$52,000
Loan amount$208,000
Monthly payment (P&I)$1,383.83
Annual debt service($16,606)
Annual cash flow$2,248
Break-even occupancy49.9%

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
The Trout Are Just DownstairsThis 2-bedroom, 2-bath condo sits right on Lake Taneycomo -- one of the premier tailwater trout fisheries in the Midwest, fed year-round by cold water from Table Rock Dam. The private dock is a short walk from your front door.Inside, 1,200 square feet of quiet. New carpet, granite countertops, stainless steel appliances. When the day winds down, the jetted tub is waiting. Do your laundry in your own unit -- your machine, your schedule. A brand new roof means one less thing on your list. Your covered parking space comes with additional storage -- a rare thing in condo living.Boat slips are available for rent or purchase when they come open. They do come open.The community has four swimming pools iwhen you feel like social. Free breakfast on Wednesdays. Potluck lunches a few times a year. Neighbors worth knowing, on your terms.In the mornings, coffee on the balcony, the crossword, the lake stretching out in front of you. In the afternoon, a walk down to the private dock -- fish off the edge, pull a rainbow trout out of that cold water, and clean it right there at the fish cleaning station before you ever leave the dock. Jump in after if you want. Or just sit there while the water does what water does.Just you, the lake, and a dog.

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.