← Back to the guideCompare properties →
ACTIVEcondovia mls

355 Poolside Pass, Unit 12

Hollister, MO, 65672

4 bd4 ba2,080 sqftBuilt 2023

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60316967

List price

$689,000

1% price cut$699,000

$331/sqft

Listing description
Table Rock Lake view short-term rental near Big Cedar in Hollister, MO: The Luxx is a turnkey, fully furnished 4-bedroom, 4-bath home of 2,080 sq ft in Rocky Shores Lodge, built in 2023 and currently operating as an established nightly rental with thoughtful upgrades throughout. Each of the four bedrooms has access to a full bath, and a dedicated bunk room with a custom slide adds a memorable feature for guests. Outside, a spacious cooking and entertainment area sits beside the community pool, and a private hot tub and fire pit extend the season year-round. Stylish, modern finishes give the interior an upscale feel. The location is minutes from Table Rock Lake, State Park Marina, Moonshine Beach, Big Cedar Lodge, Top of the Rock, Thunder Ridge, and Silver Dollar City, placing the property in the heart of the Ozarks attraction corridor. Rocky Shores Lodge community amenities include an indoor pool, an outdoor pool with splash area, lake access, and a shared outdoor gathering space with TV, BBQ area, and fire pit. Sold furnished; short-term rental history available upon request.
Financial analysis

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

Monthly cash flow

-$700

Cap rate

5.2%

Cash-on-cash

-6.1%

DSCR

0.81

Est. annual revenue$78,314
Stays / year58
Property tax($3,963)
Insurance($3,445)
Utilities($2,160)
Electricity($120)
Waterin HOA dues
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($5,168)
Management($15,663)
Maintenance reserve($3,916)
Cleaning($5,256)
Lodging / tourism tax($3,133)
Total operating expenses($42,704)
Net operating income$35,611
Down payment$137,800
Loan amount$551,200
Monthly payment (P&I)$3,667.15
Annual debt service($44,006)
Annual cash flow-$8,395
Break-even occupancy56.0%

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