← New analysisCompare properties →
ACTIVEsingle familyvia mls

13 Holly Lane

Branson West, MO, 65737

3 bd3 ba2,500 sqftBuilt 2001

Listing courtesy of Premier Farm Realty Group LLC · (636) 387-8317 · MLS# SOM60330179

List price

$699,900

$280/sqft

Listing description
Welcome to your own private retreat! This spacious 3-bedroom, 2.5-bath home offers approximately 2,500 square feet of comfortable living space on a 1 +/- acre lot. The home features an oversized 3-car garage and an additional storage building to accommodate all your needs. Beautiful custom woodwork throughout adds warmth and character to the home. Cozy up by the fireplaces or step outside to the huge patio, complete with elegant cabana curtains, creating the perfect space for entertaining, relaxing or a soak in the hot tub after a long day on the lake. For boating enthusiasts, a boat slip is also available making it easy to enjoy everything this home has to offer. Whether you're looking for a full-time residence or a weekend getaway, this one-of-a-kind property offers space, style, and an unbeatable location near the water.
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

-$3,084

Cap rate

1.1%

Cash-on-cash

-26.4%

DSCR

0.17

Est. annual revenue$21,086
Property tax($6,999)
Insurance($2,800)
Utilities($0)
HOA($850)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($13,390)
Net operating income$7,697
Down payment$139,980
Loan amount$559,920
Monthly payment (P&I)$3,725.16
Annual debt service($44,702)
Annual cash flow-$37,005

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