← Back to the guideCompare properties →
UNKNOWNcondovia mls

220 Branson Cove Boulevard, Unit 22

Hollister, MO, 65672

10 bd10 ba5,498 sqftBuilt 2020
Financial analysis

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

No purchase price on file — enter one below to see returns.

Revenue basis: nightly rate anchored to 3 comparable rentals in the same community — amenity-adjusted ~$116,977/yr gross (confidence 50%).

  • • 6324 State Hwy 165, Hollister — $142,623/yr (actual 2026)
  • • 6324 State Hwy 165, Hollister — $142,128/yr (actual 2025)
  • • 161 Branson Cove Blvd, Unit 59 — $212,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

$5,179

Cap rate

—

Cash-on-cash

—

DSCR

—

Gross rental revenue$116,977
Less: guest-paid fees($17,814)
Net rental revenue$99,163
Stays / year58
Property tax($0)
Insurance($0)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($0)
Management($19,833)
Maintenance reserve($4,958)
Cleaning($5,256)
Lodging / tourism tax($3,967)
Total operating expenses($37,013)
Net operating income$62,150
Down payment$0
Loan amount$0
Monthly payment (P&I)$0.00
Annual debt service($0)
Annual cash flow$62,150
Break-even occupancy2.2%
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.

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.