ACTIVEcondovia mls

813 Holiday Ridge, Unit H2

Branson, MO, 65616

2 bd2 ba977 sqftBuilt 1995

List price

$230,000

Financial analysis

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

Monthly cash flow

$351

Cap rate

8.2%

Cash-on-cash

9.2%

DSCR

1.29

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,040)

Insurance($1,150)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,900

Down payment$46,000

Loan amount$184,000

Monthly payment (P&I)$1,224.16

Annual debt service($14,690)

Annual cash flow$4,210

Break-even occupancy45.4%

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

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.

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.