← New analysisCompare properties →
ACTIVEsingle familyvia mls

160 Emerald Pointe Drive

Hollister, MO, 65672

5 bd6 ba5,892 sqftBuilt 2002

List price

$750,000

Table Rock Lake Estate
Financial analysis

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

Monthly cash flow

-$1,312

Cap rate

4.3%

Cash-on-cash

-10.5%

DSCR

0.67

Est. annual revenue$67,251
Stays / year67
Property tax($4,467)
Insurance($3,750)
Utilities($3,000)
HOA($1,040)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$32,159
Down payment$150,000
Loan amount$600,000
Monthly payment (P&I)$3,991.81
Annual debt service($47,902)
Annual cash flow-$15,743
Break-even occupancy74.5%

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
Emerald escape! This landmark home in the gated community of Emerald Pointe features over 4,800 square feet of luxury living with comfort and style at every turn. Sitting on nearly 2 acres of manicured landscaping, the grounds are just as impressive as the home itself! The main house offers 4 spacious bedrooms, 3 full baths, 2 half baths, plus flexible guest quarters and a game room ideal for hosting family and friends. A chef's kitchen with modern appliances anchors the home, while the family room features a fireplace and French doors opening to a covered front porch with sweeping views. Out back, a massive new deck sets the stage for dining and entertaining after a fun day out on the lake. Afterwards, guests can retreat to their own private space in the detached guest house, complete with a bedroom, bath, and lounge space. Community amenities include a lavish clubhouse, swimming pool, fitness center, tennis court, marina, boat launch, and more. Located just 10 minutes south of Branson, this signature home is the Table Rock gem you've been waiting for! Schedule a private showing or explore the 3D Virtual Tour today.

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.