ACTIVEcondovia mls

122 Villa Drive, Unit 2-2

Hollister, MO, 65672

3 bd3 ba2,011 sqftBuilt 1998

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60323135

List price

$450,000

$224/sqft

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.

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

-$1,516

Cap rate

2.3%

Cash-on-cash

-20.2%

DSCR

0.37

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$21,086

Property tax($1,928)

Insurance($1,800)

Utilities($0)

HOA($4,070)

Management($1,687)

Maintenance reserve($1,054)

Total operating expenses($10,539)

Net operating income$10,547

Down payment$90,000

Loan amount$360,000

Monthly payment (P&I)$2,395.09

Annual debt service($28,741)

Annual cash flow-$18,194

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.