← New analysisCompare properties →
ACTIVEcondovia mls

135 Upper Emerald Bay Circle, Unit 6

Hollister, MO, 65672

2 bd2 ba980 sqftBuilt 1998

List price

$249,900

20260215210451694985000000-o
Financial analysis

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

Monthly cash flow

$154

Cap rate

7.1%

Cash-on-cash

3.7%

DSCR

1.12

Est. annual revenue$40,150
Stays / year67
Property tax($1,787)
Insurance($1,250)
Utilities($3,000)
HOA($240)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,813
Down payment$49,980
Loan amount$199,920
Monthly payment (P&I)$1,330.07
Annual debt service($15,961)
Annual cash flow$1,852
Break-even occupancy50.8%

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
BEAUTIFUL, Taste Updated AND Nightly Rental Approved! Here's Your Chance to Grab a Seldom Available Nightly Rental Unit in Prestigious Emerald Pointe. This Beautiful Unit Turn Key Active Nightly Rental Has Many Updates. Quality Furnishings & Appealing Decor. Great Spacious Floor Plan with a Wonderful Sunroom for Even More Gathering Space. You Are Just Steps From the Marina, Courtesy Boat Dock & Boat Ramp. The Marina Offers High & Dry Storage. You are Also Just Steps Away From the Shoreline and You'll Enjoy the Most Spectacular Sunsets at Emerald Pointe Almost Daily. The Sparkling Salt Water Pool is Oh So Close, as Well as the Shuffleboard Court. What a Great Location, Offering the Most Amazing Lake Amenities While Still Providing Quick Highway Access, It's Just a Short Drive to All the Attractions, So Close to , The New Thunder Ridge Arena, Shopping, Dining, Championship Golf Course's, Medical, While Having All the Fun Lake Life Affords in Your Neighborhood. Located on Table Rock Lake Between State Park Marina & Top of the Rock and Across from Battleship Point, the Popular Jumping Cliffs. Come See for Yourself All That This Condo & Emerald Pointe Offer. You'll Often Be Treated with The Branson Belle Cruising the Waters at Emerald Pointe, What a Majestic Sight! Spot Eagles, Herons & a Variety of Waterfowl & Birds Year Round...Don't Wait...Begin Your Best Lake Life Today. This Condo is Perfect For Full Time Living, A Vacation Home, or Beginning or Adding to Your Investment Portfolio.

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.