ACTIVEcondovia mls

305 Rocky Shores Ridge, Unit 30

Hollister, MO, 65672

7 bd7 ba3,170 sqftBuilt 2023

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60305294

List price

$899,900

$284/sqft

Listing description

Sunset soak! Welcome to Rocky Shores Lodges, where this 7-bedroom, 7-bath retreat delivers luxury vibes and gorgeous views of Table Rock Lake. As an end unit with green space along the side, it offers privacy and a true sense of escape. Inside, two main-level master suites make it ideal for multiple families. The open layout showcases a chef's kitchen, fireplace, custom blinds, and easy access to two covered decks designed for year-round entertaining. The walkout basement extends the fun with a game room packed with arcade-style entertainment and a hot tub perfectly placed for sunset lake views. Offered fully furnished and turnkey, this lodge includes everything from decor and essentials, fully ready for immediate enjoyment or rental income. Resort amenities feature indoor and outdoor pools, a hot tub, and short-term rental approval that makes this property as smart an investment as it is a getaway. Luxury, location, and lifestyle all meet here! Tour in person or explore the 3D virtual tour today.

Financial analysis

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

Monthly cash flow

$294

Cap rate

6.8%

Cash-on-cash

2.0%

DSCR

1.06

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$120,012

Stays / year58

Property tax($6,322)

Insurance($4,500)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($5,967)

Management($24,002)

Maintenance reserve($6,001)

Cleaning($5,256)

Lodging / tourism tax($4,800)

Total operating expenses($59,008)

Net operating income$61,004

Down payment$179,980

Loan amount$719,920

Monthly payment (P&I)$4,789.65

Annual debt service($57,476)

Annual cash flow$3,528

Break-even occupancy45.9%

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.