← New analysisCompare properties →
ACTIVEsingle familyvia mls

575 Holiday Acres Circle

Branson West, MO, 65737

4 bd4 ba4,546 sqftBuilt 1992

List price

$890,000

Everything and more!
Financial analysis

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

Monthly cash flow

-$2,450

Cap rate

3.1%

Cash-on-cash

-16.5%

DSCR

0.48

Est. annual revenue$58,218
Stays / year67
Property tax($2,448)
Insurance($4,450)
Utilities($3,000)
HOA($300)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$27,442
Down payment$178,000
Loan amount$712,000
Monthly payment (P&I)$4,736.95
Annual debt service($56,843)
Annual cash flow-$29,401
Break-even occupancy98.0%

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
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.

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.