← New analysisCompare properties →
ACTIVEtownhousevia mls

122 Villa Drive, Unit 2-4

Hollister, MO, 65672

3 bd3 ba2,191 sqftBuilt 1998

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60322633

List price

$589,900

$269/sqft

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!
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

-$2,337

Cap rate

1.6%

Cash-on-cash

-23.8%

DSCR

0.26

Est. annual revenue$21,086
Property tax($2,168)
Insurance($2,360)
Utilities($0)
HOA($4,189)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($11,458)
Net operating income$9,629
Down payment$117,980
Loan amount$471,920
Monthly payment (P&I)$3,139.70
Annual debt service($37,676)
Annual cash flow-$28,048

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