ACTIVEcondovia mls

120 W Rockford Drive, Unit 5

Branson, MO, 65616

2 bd2 ba1,355 sqftBuilt 1993

Listing courtesy of Branson House Realty · (417) 334-7653 · MLS# SOM60333714

List price

$197,500

$146/sqft

Listing description

Welcome to Holiday Hills Golf Resort! Located just 5 minutes to Historic Downtown Branson and Branson Landing, yet comfortably quiet and relaxing. This Penthouse 2 bed 2 bath condo features an open concept Kitchen, Living and Dining area with vaulted ceilings for a spacious feel. The Split Bedroom layout provides privacy and seclusion while the Lock-Out accessibility offers great flexibility for guest bookings. Updates include kitchen cabinets, counters and bath vanities along with tiled walk-in shower in Suite one. The spacious deck with wide open golf course views offers the ideal spot for morning coffee or evening relaxation. Amenities include multiple outdoor swimming pools, basketball and tennis courts, fitness center, game room and clubhouse complete with restaurant. Two minutes away you'll find the Cross Creek Center with full-service grocery store, Pizza restaurant, Sub Shop, Dollar General and a Service Station. All of Branson's attractions including Silver Dollar City, Thunder Ridge Outdoor Amphitheater, more than 9 golf courses and Big Cedar Lodge are all just minutes away. Being offered Turn-Key furnished and ready for full-time living, a great second home or Vacation Rental. A full view Floor Plan is available in by clicking on the Photo tab. This is the lowest priced condo in Holiday Hills offering this square footage, so put this one on your Must See list!

Financial analysis

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

Monthly cash flow

-$416

Cap rate

3.9%

Cash-on-cash

-12.6%

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($1,314)

Insurance($988)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,640)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($21,281)

Net operating income$7,627

Down payment$39,500

Loan amount$158,000

Monthly payment (P&I)$1,051.18

Annual debt service($12,614)

Annual cash flow-$4,987

Break-even occupancy63.7%

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.