ACTIVEsingle familyvia mls

210 Poolside Pass Road

Hollister, MO, 65672

9 bd9 ba4,032 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60301910

List price

$1,050,000

$260/sqft

Listing description

.Turnkey 9-Bedroom Nightly Rental in Rocky Shores - Discover an exceptional investment opportunity at 210 Pool Side Pass in the sought-after Rocky Shores subdivision, just minutes from Branson attractions and Table Rock Lake. This 9-bedroom, 9-bathroom luxury lodge is purpose-built for short-term rental success and comes fully furnished, ready to start generating income from day one. Designed for large groups and family retreats, the property offers expansive living spaces, a gourmet kitchen, multiple gathering areas, and private en-suite baths in every bedroom. Guests will love the outdoor hot tub, spacious decks, and access to subdivision amenities. With its proven rental potential, prime location, and turnkey setup, this lodge is the ideal blend of vacation getaway and revenue-producing asset.

Financial analysis

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

Monthly cash flow

$510

Cap rate

7.0%

Cash-on-cash

2.9%

DSCR

1.09

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$140,861

Stays / year58

Property tax($9,224)

Insurance($5,250)

Utilities($2,460)

Electricity($120)

Water($25)

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($4,637)

Management($28,172)

Maintenance reserve($7,043)

Cleaning($5,256)

Lodging / tourism tax($5,634)

Total operating expenses($67,676)

Net operating income$73,185

Down payment$210,000

Loan amount$840,000

Monthly payment (P&I)$5,588.54

Annual debt service($67,062)

Annual cash flow$6,122

Break-even occupancy44.9%

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.