← New analysisCompare properties →
ACTIVEtownhousevia mls

122 Villa Drive, Unit 2-4

Hollister, MO, 65672

3 bd3 ba2,191 sqftBuilt 1998

List price

$589,900

122 Villa Dr-1
Financial analysis

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

Monthly cash flow

-$1,277

Cap rate

3.8%

Cash-on-cash

-13.0%

DSCR

0.59

Est. annual revenue$49,184
Stays / year67
Property tax($2,168)
Insurance($2,950)
Utilities($3,000)
HOA($390)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,358
Down payment$117,980
Loan amount$471,920
Monthly payment (P&I)$3,139.70
Annual debt service($37,676)
Annual cash flow-$15,318
Break-even occupancy82.3%

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
Highly sought-after end-unit in Emerald Pointe Villas with fabulous views of Table Rock Lake! This beautifully remodeled 3-bedroom, 2.5-bath villa is a one of a kind unit with two fireplaces and a custom laundry room. Villa comes with a Yamaha electric golf cart, all appliances including washer and dryer, refrigerator, and beverage fridge, as well as a sleeper sofa, dining table/chairs and kitchen barstools. For an additional price, there is a 10 x 28 boat slip and a 35 x14 garage storage unit available.The main-level features an open living concept with tall ceilings and natural light throughout. The living room features a floor to ceiling rock fireplace with an exit to the top covered deck. The kitchen boasts custom cabinetry with pull outs, stainless steel appliances with Blue Bahia Granite countertops. The laundry room is a one of a kind feature within this Villas with custom cabinets, quartz countertops, with additional storage and pantry space. The primary suite features a reconfigured bathroom with soaking tub, walk-in shower, and walk-in closet and a private door onto the deck to enjoy those morning views.The lower level offers a covered patio, two additional bedrooms, one of which is currently being used as a den with a custom built fireplace. The remodeled bathroom has granite countertops and a walk in shower. The attached garage features a newer garage door opener and tracks, a utility sink with custom shelving and lighting. Other features include ceramic tile flooring in kitchen, baths, laundry, and ash wood in the basement. New lighting, plumbing, new HVAC, water heater and water softener, new interior and exterior doors, high-end custom window coverings and balcony sun shades on rollers. Amenities include Clubhouse, tennis/pickleball/basketball court, fitness center, pool and a marina offering a dry storage facility, a courtesy dock with access to Table Rock and all exterior maintenance is done for you!

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.