← New analysisCompare properties →
ACTIVEcondovia mls

595 Timbercreek Road, Unit J-101

Branson, MO, 65616

2 bd2 ba914 sqftBuilt 1995

List price

$180,000

595 Timbercreek Rd J101-1
Financial analysis

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

Monthly cash flow

$678

Cap rate

10.9%

Cash-on-cash

22.6%

DSCR

1.71

Est. annual revenue$40,150
Stays / year67
Property tax($560)
Insurance($900)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,630
Down payment$36,000
Loan amount$144,000
Monthly payment (P&I)$958.04
Annual debt service($11,496)
Annual cash flow$8,134
Break-even occupancy36.4%

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
Here's your chance to own a proven, fully furnished, turn-key vacation rental tucked inside the gated community of Holiday Hills Resort and Golf Club in the heart of beautiful Branson, Missouri! This tastefully updated 2-bedroom, 2-bath condo is thoughtfully designed to be the perfect ''home away from home'' for you and guests--as well as a smart investment. Located on the peaceful south side of Holiday Hills Resort and Golf Club , this desirable condo is in one of only two buildings on this private, non-through street, offering a quiet escape from the everyday hustle. Start your mornings on the covered back veranda with a fresh cup of coffee, surrounded by towering trees and the soothing sounds of an all-season creek with natural waterfall gently flowing below. It's relaxation at its finest.This unit features a rare laundry area with washer and dryer and a 'lockout' style floor plan featuring one bedroom and one bathroom room that can stand alone , Including its own ingress/egress.When it's time for fun, the resort delivers! Enjoy an 18-hole golf course, clubhouse with billiards and a full-service restaurant, a lively activity center featuring a fitness center, theater rooms and a game library. Add in tennis and basketball courts, 4- sparkling pools, outdoor lawn games, and a catch-and-release pond--all providing endless opportunities for memory-making with family and friends.Just five minutes east of downtown Branson and Branson Landing, and conveniently close to Cross Creek Shopping Center, this property is perfectly positioned for both peace and play. Whether you're looking for a short-term rental, a weekend getaway, or a full-time residence, this condo is ready for you to step right in and start living the good life.Truly turnkey with everything from pots and pans to board games to sports supplies

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.