← New analysisCompare properties →
ACTIVEsingle familyvia mls

160 Emerald Pointe Drive

Hollister, MO, 65672

5 bd6 ba5,892 sqftBuilt 2002

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60302419

List price

$725,000

$123/sqft

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.
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

-$2,316

Cap rate

2.5%

Cash-on-cash

-19.2%

DSCR

0.40

Est. annual revenue$30,945
Property tax($4,467)
Insurance($2,900)
Utilities($0)
HOA($1,040)
Management($2,476)
Maintenance reserve($1,547)
Total operating expenses($12,430)
Net operating income$18,515
Down payment$145,000
Loan amount$580,000
Monthly payment (P&I)$3,858.75
Annual debt service($46,305)
Annual cash flow-$27,790

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