← Back to the guideCompare properties →
ACTIVEsingle familyvia mls

210 Poolside Pass Road

Hollister, MO, 65672

9 bd9 ba4,032 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60301910

List price

$1,010,000

4% price cut$1,050,000

$250/sqft

Listing description
Turnkey 9-bedroom nightly rental lodge in Hollister, MO, located in the Rocky Shores subdivision just minutes from Branson attractions and Table Rock Lake. Built in 2023, this 4,032-square-foot luxury lodge was purpose-built for short-term rental use and is offered fully furnished, so it can begin hosting guests right away. Each of the 9 bedrooms has its own private en-suite bath, and the layout is designed for large groups with expansive living spaces, a gourmet kitchen, and multiple gathering areas across the main level and finished lower level. Outdoors, guests can relax in the hot tub or spread out on the spacious decks overlooking the Ozark hills, and the lodge has access to Rocky Shores subdivision amenities. The Hollister location keeps Branson Landing, the Hwy 76 strip, Silver Dollar City, and Table Rock Lake marinas all within a short drive. Vacation rental permitted; operates as an established nightly rental and conveys furnished and turnkey.
Financial analysis

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

Monthly cash flow

$1,994

Cap rate

8.8%

Cash-on-cash

11.8%

DSCR

1.37

Est. annual revenue$162,060
Stays / year58
Property tax($9,224)
Insurance($5,050)
Utilities($2,460)
Electricity($120)
Water($25)
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($4,637)
Management($32,412)
Maintenance reserve($8,103)
Cleaning($5,256)
Lodging / tourism tax($6,482)
Total operating expenses($73,624)
Net operating income$88,436
Down payment$202,000
Loan amount$808,000
Monthly payment (P&I)$5,375.64
Annual debt service($64,508)
Annual cash flow$23,928
Break-even occupancy37.5%

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.

IDX & copyright information