← Back to the guide Compare properties →

ACTIVEsingle familyvia mls

150 Watersound Way

Hollister, MO, 65672

4 bd4 ba2,160 sqftBuilt 2020

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60336640

Call417-230-8696 Text

List price

$620,000

$287/sqft

Listing description

Welcome to Pineapple Bungalow at Branson Cove on Table Rock Lake! Built in 2020, this beautifully appointed 4-bedroom, 4-bathroom property offers the perfect combination of comfort, style, and investment potential. Featuring granite countertops, stainless steel appliances, ample cabinetry, and durable luxury vinyl plank flooring throughout, this home is designed for easy living and entertaining.Currently operating as an approved nightly rental, this property is being sold fully furnished and turnkey, offering an excellent opportunity for those looking to step into the short-term rental market. Whether you're searching for a personal vacation getaway, full-time residence, or income-producing investment, this property offers exceptional versatility.Perfectly positioned directly opposite both the indoor and outdoor community swimming pools, you'll enjoy convenient access to some of the resort's most desirable amenities, including a playground, pickleball court, and access to beautiful Table Rock Lake. Ideally situated to enjoy everything the Branson area has to offer, this is your opportunity to own a slice of Ozarks lake living while enjoying the potential for rental income!

Financial analysis

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

Monthly cash flow

-$328

Cap rate

5.8%

Cash-on-cash

-3.2%

DSCR

0.90

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$77,789

Stays / year58

Property tax($6,725)

Insurance($3,100)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($2,332)

Management($15,558)

Maintenance reserve($3,889)

Cleaning($5,256)

Lodging / tourism tax($3,112)

Total operating expenses($42,132)

Net operating income$35,657

Down payment$124,000

Loan amount$496,000

Monthly payment (P&I)$3,299.90

Annual debt service($39,599)

Annual cash flow-$3,942

Break-even occupancy51.8%

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.

Call

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.