ACTIVEcondovia mls

135 Upper Emerald Bay Circle, Unit 11

Hollister, MO, 65672

2 bd2 ba984 sqftBuilt 1998

Listing courtesy of Alexander Realty, Inc. · (636) 947-1110 · MLS# SOM60327725

List price

$239,900

$244/sqft

Listing description

WALK IN, No Steps!!!! This Unit is Located in the Luxurious Gated Emerald Pointe Neighborhood. The Condo Has Been Well Loved & Well Maintained....Beautiful 2 Bedroom, 2 Full Bath Just Steps to the High & Dry, Boat Dock & Ramp! This Unit is Being Sold Furnished and is a Turnkey Active Nightly Rental w Lots of Repeat Guests. You Will Have Access to Two Pools.....The Yacht Club Has a Sparkling Salt Water Pool, as Well as Emerald Pointe's Refreshing Salt Water Pool w Lake Views! The Yacht Club Also Has Shuffleboard & It's Own Clubhouse! Walk Out Your Door and You are Steps from the Lake Shore, Where You Can Cast Your Line for the Big One or Walk the Shoreline Forever. You'll Always Want to Be Home For Sunset.....As Almost Every Evening You are in for a Real Treat With the Most Spectacular Sunsets Imaginable at Emerald Pointe! Spot Eagles, Herons & a Variety of Waterfowl & Birds. Emerald Pointe is a Prestigious Gated Community w Quick Highway Access, Short Drive to Shopping, Dining, Attractions, Medical, Several Championship Golf Courses, etc. Community Features Clubhouse, Pool, Tennis, Pickleball & Basketball Courts, Marina w High & Dry Storage, Secure/Gated Storage & Lake Front Access. So Begin Living Your Best Lake Life Now with Full Time or Vacation Living or Add to or Begin Your Investment Property Portfolio In Emerald Pointe. Hurry & You Can Still Live Your Best Lake Life with the 2026 Lake Season!

Financial analysis

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

Monthly cash flow

-$493

Cap rate

3.9%

Cash-on-cash

-12.3%

DSCR

0.61

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$33,288

Stays / year58

Property tax($1,687)

Insurance($1,200)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,384)

Management($6,658)

Maintenance reserve($1,664)

Cleaning($5,256)

Lodging / tourism tax($1,332)

Total operating expenses($23,880)

Net operating income$9,408

Down payment$47,980

Loan amount$191,920

Monthly payment (P&I)$1,276.85

Annual debt service($15,322)

Annual cash flow-$5,915

Break-even occupancy63.4%

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.