← New analysisCompare properties →
PENDINGcondovia mls

220 Branson Cove Boulevard, Unit 22

Hollister, MO, 65672

10 bd10 ba5,498 sqftBuilt 2020

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60331725

List price

$1,340,000

$244/sqft

Listing description
STR ROCK STAR INCOME PRODUCER! LAKE VIEWS! STEPS FROM THE POOL! This fully furnished 10-bedroom, 10-bath nightly rental in sought-after Branson Cove offers 5,000+ SqFt across three levels designed for big groups and serious fun. Proven performer with $160,685 in rental income in 2025 (2026 with $204,198 gross on the books so far!!). The massive open-concept main level features a well-equipped kitchen with stainless appliances, large island with bar seating, two show-stopping live-edge dining tables, and an expansive living area with stone fireplace. Upstairs, a bonus living/game area with foosball, TV, Murphy bed, and private lake-view balcony gives guests another place to spread out. Downstairs is an entertainer's dream with a second large living area, fireplace, pool table, shuffleboard, arcade games, basketball game, and an oversized wet bar/kitchenette with full-size refrigerator. Outside, enjoy two large covered decks, hot tub, firepit, outdoor TV, ping pong, and grilling area. The neighborhood outdoor pool with giant waterslide is practically next door, plus Branson Cove offers an indoor community pool, playground, pickleball courts, and lakeside trail. State Park Marina is just minutes away, with Silver Dollar City and Branson attractions close by. High-capacity, turn-key vacation rentals like this are hard to find--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.

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$182,442/yr gross (confidence 80%).

  • • 220 Branson Cove Boulevard, Hollister — $160,685/yr (actual 2025)
  • • 220 Branson Cove Boulevard, Hollister — $204,198/yr (actual 2026)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$383

Cap rate

6.0%

Cash-on-cash

-1.7%

DSCR

0.95

Gross rental revenue$182,442
Less: guest-paid fees($27,916)
Net rental revenue$154,526
Stays / year58
Property tax($4,441)
Insurance($6,700)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($10,171)
Management($30,905)
Maintenance reserve($7,726)
Cleaning($5,256)
Lodging / tourism tax($6,181)
Total operating expenses($73,540)
Net operating income$80,986
Down payment$268,000
Loan amount$1,072,000
Monthly payment (P&I)$7,132.04
Annual debt service($85,585)
Annual cash flow-$4,599
Break-even occupancy50.1%
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.

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