← New analysisCompare properties →
ACTIVEcondovia mls

120 Wilshire Drive, Unit 17

Hollister, MO, 65672

2 bd2 ba1,292 sqftBuilt 1986

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60317183

List price

$260,000

$201/sqft

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.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$627

Cap rate

3.5%

Cash-on-cash

-14.5%

DSCR

0.55

Est. annual revenue$16,152
Property tax($936)
Insurance($1,040)
Utilities($0)
HOA($3,000)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($7,075)
Net operating income$9,076
Down payment$52,000
Loan amount$208,000
Monthly payment (P&I)$1,383.83
Annual debt service($16,606)
Annual cash flow-$7,530

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