← New analysisCompare properties →
ACTIVEcondovia mls

355 Poolside Pass, Unit 12

Hollister, MO, 65672

4 bd4 ba2,080 sqftBuilt 2023

List price

$699,000

355 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

-$1,455

Cap rate

3.9%

Cash-on-cash

-12.5%

DSCR

0.61

Est. annual revenue$58,218
Stays / year67
Property tax($3,963)
Insurance($3,495)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$27,182
Down payment$139,800
Loan amount$559,200
Monthly payment (P&I)$3,720.37
Annual debt service($44,644)
Annual cash flow-$17,462
Break-even occupancy80.5%

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
Welcome to The Luxx, a premier short-term rental investment or second home opportunity near Table Rock Lake. This turnkey, fully furnished property is already revenue-producing and thoughtfully upgraded throughout.Offering 4 bedrooms and 4 bathrooms, the home is designed to comfortably host guests while delivering standout features that elevate the experience. A dedicated kids' bunk room with a custom slide adds a fun, memorable touch, while the spacious outdoor cooking and entertainment area sits conveniently next to the community pool. A private hot tub and fire pit create year-round appeal, and stylish finishes throughout give the home a modern, upscale feel.Ideally located just minutes from Table Rock Lake, State Park Marina, Moonshine Beach, Big Cedar Lodge, Top of the Rock, Thunder Ridge, and Silver Dollar City, this property places you in the heart of the Ozarks with quick access to the area's top attractions.Community amenities include an indoor pool, an outdoor pool with a splash area, lake access, and a shared outdoor gathering space with TV, BBQ area, and fire pit.Every detail of The Luxx is crafted for performance and enjoyment, making it an exceptional investment and a memorable lakeside escape.

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.