ACTIVEcondovia mls

120 Wilshire Drive, Unit 19

Hollister, MO, 65672

2 bd2 ba1,264 sqftBuilt 1986

List price

$199,900

Financial analysis

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

Monthly cash flow

$282

Cap rate

8.1%

Cash-on-cash

8.5%

DSCR

1.26

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($942)

Insurance($1,000)

Utilities($3,000)

HOA($3,000)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,148

Down payment$39,980

Loan amount$159,920

Monthly payment (P&I)$1,063.95

Annual debt service($12,767)

Annual cash flow$3,381

Break-even occupancy47.3%

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 LAKE DREAM is finally YOURS!! Walk-in unit, carport, RV/camper parking, a boat slip with a lift, and even a boat and trailer (extra $$) if you need! Active retiree community on the banks of Lake Taneycomo but inside the city limits of Hollister at the end of a dead end road. Quiet 55+ community with no nightly rentals and only 2 miles to most of your daily stops and entertainment. Onsite are pools, a clubhouse, a fishing dock and a boat launch. Vinyl plank and tile throughout this unit, with a granite kitchen and updated bath with gorgeous tile and glass walk-in shower. The primary bedroom has a private balcony to enjoy morning coffee and watch the boats float by. Only about half of the complex has a carport, and not many have an RV spot or boat slip. Become one of the privileged few to have the total package!! What more do you want for less than $200k?? It ain't out there! The pictures don't lie... Take a look TODAY... like RIGHT NOW!!

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.