ACTIVEcondovia mls

813 Holiday Ridge, Unit 6

Branson, MO, 65616

2 bd2 ba978 sqftBuilt 1995

List price

$219,900

Financial analysis

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

Monthly cash flow

$265

Cap rate

7.8%

Cash-on-cash

7.2%

DSCR

1.23

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($979)

Insurance($1,100)

Utilities($3,000)

HOA($1,788)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,224

Down payment$43,980

Loan amount$175,920

Monthly payment (P&I)$1,170.40

Annual debt service($14,045)

Annual cash flow$3,179

Break-even occupancy47.7%

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

WALK-IN...NIGHTLY RENTAL THAT'S ALL I NEED TO SAY!!!! Golf course view. Great amenities. Close to Branson Landing and Golfing and restaurants. REDUCED $3,000!!!

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.