ACTIVEcondovia mls

813 Holiday Ridge, Unit H2

Branson, MO, 65616

2 bd2 ba977 sqftBuilt 1995

Listing courtesy of Premier Realty · (417) 849-0649 · MLS# SOM60318012

List price

$230,000

$235/sqft

Listing description

Don't miss out on this gorgeous fully furnished condo located on an 18 hole championship golf course. This turn key condo is ready to go for nightly rentals or to move in, if you are looking for a cozy home or family getaway. Enjoy your morning coffee on the covered patio while taking in a view of the golf course. Other features include a gated entry to the complex, an open floor plan, and luxurious walk in shower in the primary suite. It is currently in a management program, but can also be self managed. Amenities include a pool, tennis courts, clubhouse, game room and more. Located just minutes away from downtown Branson and the Branson landing.

Financial analysis

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

Monthly cash flow

-$488

Cap rate

3.8%

Cash-on-cash

-12.7%

DSCR

0.60

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($1,040)

Insurance($1,150)

Utilities($2,460)

Electricity($120)

Water($25)

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($1,788)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($20,078)

Net operating income$8,830

Down payment$46,000

Loan amount$184,000

Monthly payment (P&I)$1,224.16

Annual debt service($14,690)

Annual cash flow-$5,860

Break-even occupancy66.4%

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.