← New analysisCompare properties →
ACTIVEsingle familyvia mls

575 Holiday Acres Circle

Branson West, MO, 65737

4 bd4 ba4,546 sqftBuilt 1992

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60317431

List price

$890,000

$196/sqft

Listing description
Space. Strength. Lifestyle. If you've been searching for a property that truly has it all, this is it. Situated on three lots, this exceptional home offers incredible room for living, entertaining, hobbies, and serious workspace, all within easy access to Table Rock Lake and the Branson area.Inside, the home welcomes you with expansive living areas including a formal living and dining room, and a chef-style kitchen featuring abundant cabinetry and generous counterspace designed for gathering and entertaining. A cozy sitting room just off the kitchen creates the perfect place to relax after a long day. The primary suite offers a custom closet and the spacious laundry room features a built-in office area. Everything needed for daily living is conveniently located on the main floor.For those needing serious shop space, this property truly stands apart. The impressive 60x40 outbuilding features 200 amp service, electric overhead doors, and space large enough to store two motor homes or operate large equipment. The 36x24 shop also includes its own 200 amp service, electric overhead doors, heating, air conditioning, and a dust collection system, creating the perfect environment for woodworking, running machinery, or pursuing hobbies year-round. The lower level is built for fun and flexibility, offering a large family room, additional kitchen space, and a pool table that stays, making it ideal for game nights and gatherings. You'll also find an impressive 765 sq ft heated and cooled hobby room, giving you endless possibilities for crafting, woodworking, exercise, or creative space.Additional highlights include 2x6 construction, propane backup heat, propane water heater, a new roof in 2025, and two separate sprinkler systems--one serving the home and one dedicated to the outbuilding side.A boat slip is available for additional purchase, making days on Table Rock Lake even easier. Buyer to do own due diligence on all measurements prior to close.
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

-$3,915

Cap rate

1.1%

Cash-on-cash

-26.4%

DSCR

0.17

Est. annual revenue$26,010
Property tax($8,900)
Insurance($3,560)
Utilities($0)
HOA($300)
Management($2,081)
Maintenance reserve($1,301)
Total operating expenses($16,141)
Net operating income$9,869
Down payment$178,000
Loan amount$712,000
Monthly payment (P&I)$4,736.95
Annual debt service($56,843)
Annual cash flow-$46,975

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