← New analysisCompare properties →
ACTIVEcondovia mls

595 Timbercreek Road, Unit J-101

Branson, MO, 65616

2 bd2 ba914 sqftBuilt 1995

Listing courtesy of Gateway Real Estate Team LLC · (417) 241-6565 · MLS# SOM60324280

List price

$180,000

$197/sqft

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
Financial analysis

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

Monthly cash flow

-$207

Cap rate

5.0%

Cash-on-cash

-6.9%

DSCR

0.78

Est. annual revenue$28,207
Stays / year58
Property tax($560)
Insurance($900)
Utilities($2,460)
Electricity($120)
Water($25)
Sewerin HOA dues
Trashin HOA dues
Internet / cable($60)
HOA($1,836)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($19,192)
Net operating income$9,015
Down payment$36,000
Loan amount$144,000
Monthly payment (P&I)$958.04
Annual debt service($11,496)
Annual cash flow-$2,481
Break-even occupancy56.1%

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