← New analysisCompare properties →
ACTIVEsingle familyvia mls

485 Holiday Acres Circle Circle

Branson West, MO, 65737

3 bd2 ba1,500 sqftBuilt 1991

List price

$669,000

485 Holiday Acres Circle
Financial analysis

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

Monthly cash flow

-$1,626

Cap rate

3.5%

Cash-on-cash

-14.6%

DSCR

0.54

Est. annual revenue$49,184
Stays / year67
Property tax($999)
Insurance($3,345)
Utilities($3,000)
HOA($300)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$23,222
Down payment$133,800
Loan amount$535,200
Monthly payment (P&I)$3,560.70
Annual debt service($42,728)
Annual cash flow-$19,507
Break-even occupancy89.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Escape to the lake and soak up the good life in this 3 bedroom, 2 bath, single-level home with plenty of space to relax inside and out. With 1,500 sq ft of living space on just over 1.2 acres, there's room to breathe and enjoy nature all around.From the huge front deck you'll catch glimpses of the lake, and from the screened-in porch you'll watch deer and turkey wander by. Just down the road, a stroll away, your private boat slip with lift is ready and waiting--making lake days a breeze. The detached garage with workshop adds even more flexibility, whether you need storage for toys, tools, or hobbies. AND on top of that, or actually BELOW that...there is a space that can be accessed from the outside on the north side of the house. Open that door and you will find an additional 560 sq ft of space that becomes the perfect place to store summer toys and patio furniture! This area has concrete flours, concrete walls, electricity, and a partial wall separating the storage and work area from the crawl space. This is the perfect place to use as a storm shelter too!When looking for a full-time home or a weekend getaway, this spot has everything you need for peaceful lake living with a touch of adventure!A 10 x 20 SLIP WITH LIFT ON COMMUNITY DOCK is available for additional $$

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.