← New analysisCompare properties →
ACTIVEsingle familyvia mls

210 Poolside Pass Road

Hollister, MO, 65672

9 bd9 ba4,032 sqftBuilt 2023

List price

$1,050,000

210 Poolside Pass
Financial analysis

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

Monthly cash flow

-$1,085

Cap rate

5.1%

Cash-on-cash

-6.2%

DSCR

0.81

Est. annual revenue$103,386
Stays / year67
Property tax($9,224)
Insurance($5,250)
Utilities($3,000)
HOA($0)
Management($20,677)
Maintenance reserve($5,169)
Cleaning($6,023)
Net operating income$54,044
Down payment$210,000
Loan amount$840,000
Monthly payment (P&I)$5,588.54
Annual debt service($67,062)
Annual cash flow-$13,019
Break-even occupancy65.0%

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
.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.

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.