ACTIVEcondovia mls

305 Rocky Shores Ridge, Unit 30

Hollister, MO, 65672

7 bd7 ba3,170 sqftBuilt 2023

List price

$899,900

Financial analysis

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

Monthly cash flow

-$1,111

Cap rate

4.9%

Cash-on-cash

-7.4%

DSCR

0.77

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$85,319

Stays / year67

Property tax($6,322)

Insurance($4,500)

Utilities($3,000)

HOA($0)

Management($17,064)

Maintenance reserve($4,266)

Cleaning($6,023)

Net operating income$44,145

Down payment$179,980

Loan amount$719,920

Monthly payment (P&I)$4,789.65

Annual debt service($57,476)

Annual cash flow-$13,331

Break-even occupancy67.7%

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

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.

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.