← New analysisCompare properties →
ACTIVEcondovia mls

215 Lower Emerald Bay Circle, Unit 8

Hollister, MO, 65672

2 bd2 ba1,121 sqftBuilt 1995

Listing courtesy of Murney Associates - Tri-Lakes · (417) 335-6222 · MLS# SOM60319096

List price

$259,900

$232/sqft

Listing description
Updated, Furnished, and TurnkeyExperience the best of Table Rock Lake in this beautifully updated 2BR/2BA lakefront/view condo, offering nice finishes, soaring ceilings, and a lake view. The remodel includes professionally painted cabinetry, new appliances, updated bathrooms, modern lighting, electrical enhancements, and recent mechanical upgrades (HVAC and water heater in 2019; VLP flooring in 2023).Sold fully furnished with newer furniture, TVs, and beds, this residence is truly turnkey -- especially ideal for a 2nd home buyer or a nightly rental offering, move-in ready convenience, and style.For those who love the lake living lifestyle, the seller offers a boat and two jet skis with trailer. Their transferable dry dock storage provides a great experience: Dry Dock will launch your watercraft and return them to storage for you. Easy in and out lake convenience!Community amenities offer a 2017 EZ-entry saltwater pool, tennis court, weight room, and more. A standout opportunity for vacationers, full-time residents, or investors wanting to use as a nightly rental -- schedule your showing today.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$669

Cap rate

3.3%

Cash-on-cash

-15.4%

DSCR

0.52

Est. annual revenue$16,152
Property tax($936)
Insurance($1,040)
Utilities($0)
HOA($3,500)
Management($1,292)
Maintenance reserve($808)
Total operating expenses($7,575)
Net operating income$8,577
Down payment$51,980
Loan amount$207,920
Monthly payment (P&I)$1,383.30
Annual debt service($16,600)
Annual cash flow-$8,023

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.

IDX & copyright information