ACTIVEcondovia mls

250 Lakewood Drive, Unit 5204

Hollister, MO, 65672

3 bd2 ba1,527 sqftBuilt 2006

List price

$449,777

Financial analysis

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

Monthly cash flow

-$499

Cap rate

5.1%

Cash-on-cash

-6.7%

DSCR

0.79

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($2,874)

Insurance($2,249)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$22,743

Down payment$89,955

Loan amount$359,822

Monthly payment (P&I)$2,393.90

Annual debt service($28,727)

Annual cash flow-$5,984

Break-even occupancy65.7%

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

SELLER BONUS: The seller is covering the first 12 months of association dues with a qualifying offer before July 1, 2026. Not all condos are built equally; this Paradise Point condo features rare steel beam construction for superior infrastructure. New HVAC and water heater (2024). Extensive 2022-2024 updates include high-quality LVP flooring, Sherwin-Williams paint, custom Elfa closet systems, and updated lighting. The kitchen includes a new backsplash and updated hardware. Storage is maximized with an assigned underground garage space, overhead toy storage, and a secured shared storage room. A 30-day minimum rental policy ensures a quiet environment while maintaining strong income potential. Monthly COA covers high-speed internet, cable, water, propane, trash, building insurance, and exterior maintenance. Amenities include indoor and outdoor pools, a hot tub, a fitness center, pickleball, tennis, and basketball courts, walking trails, a children's play area, and mini-golf. Residents enjoy access to Table Rock Lake via a courtesy dock and temporary trailer/boat parking. Minutes from Big Cedar Lodge, Top of the Rock, Long Creek Marina, and Branson Landing. Unit 5204 overlooks the pond, where you often see deer and other wildlife, offering a quiet lake lifestyle.

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.