← New analysisCompare properties →
ACTIVEcondovia mls

122 Villa Drive, Unit 2-2

Hollister, MO, 65672

3 bd3 ba2,011 sqftBuilt 1998

List price

$450,000

Emerald Pointe Villa
Financial analysis

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

Monthly cash flow

-$725

Cap rate

4.5%

Cash-on-cash

-9.7%

DSCR

0.70

Est. annual revenue$49,184
Stays / year67
Property tax($1,928)
Insurance($2,250)
Utilities($3,000)
HOA($3,641)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$20,046
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$8,695
Break-even occupancy70.5%

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! Welcome to Villas at Emerald Pointe, where Table Rock Lake views, comfort, and easy living all come together. This fully furnished, 3-bedroom villa is built for connection, from coffee on the covered patio to sunset dinners overlooking the water. Inside, enjoy soaring ceilings, amazing views, granite countertops, modern appliances, and a striking fireplace. The kitchen flows naturally into the dining and living areas, making the space ideal for entertaining or relaxed lake weekends. The main-level primary suite features private patio access and a spa-like bathroom with a shower and soaking tub. Guest quarters on the lower level offer space for family and friends, while the expansive patio offers views of Table Rock Lake that never get old. Additional highlights include a half bath off the kitchen, a storm door entry, a two-car attached garage, and a maintenance-free exterior. Recent updates also include exterior paint and fresh landscaping in 2025, with a new roof scheduled for 2026! Set inside gated Emerald Pointe, owners enjoy access to swimming pools, clubhouse, fitness center, tennis courts, boat storage, and courtesy dock access. Whether used as a full-time home or private vacation retreat, this villa is ready for its next chapter! Tour in person 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.