ACTIVEcondovia mls

135 Upper Emerald Bay Circle, Unit 6

Hollister, MO, 65672

2 bd2 ba980 sqftBuilt 1998

Listing courtesy of Alexander Realty, Inc. · (636) 947-1110 · MLS# SOM60320056

List price

$249,900

$255/sqft

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.

Financial analysis

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

Monthly cash flow

-$818

Cap rate

2.5%

Cash-on-cash

-19.6%

DSCR

0.39

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($1,787)

Insurance($1,250)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,384)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($22,760)

Net operating income$6,148

Down payment$49,980

Loan amount$199,920

Monthly payment (P&I)$1,330.07

Annual debt service($15,961)

Annual cash flow-$9,813

Break-even occupancy78.8%

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.