ACTIVEcondovia mls

813 Holiday Ridge, Unit H-10

Branson, MO, 65616

2 bd2 ba978 sqftBuilt 1995

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60293841

List price

$245,000

$251/sqft

Listing description

Holiday hideaway! This penthouse-level condo features a bright, open layout with vaulted ceilings and stunning views of the golf course and the surrounding Ozark Mountains. Tastefully upgraded and fully furnished, ready to generate revenue from day one. Well-maintained and professionally managed, this property shows pride of ownership throughout. Pick up the sister unit next door, too! See MLS #60293842. Located just minutes from the Branson Landing, Holiday Hills is a gated resort community offering top-notch amenities: an 18-hole golf course, outdoor pools, tennis, clubhouse, fitness center, game room, and more. Whether you're looking to expand your investment portfolio, enjoy personal vacation use, or secure a full-time residence in Branson, this is a unique opportunity to begin your journey to condo ownership.

Financial analysis

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

Monthly cash flow

-$367

Cap rate

4.6%

Cash-on-cash

-9.0%

DSCR

0.72

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$33,288

Stays / year58

Property tax($1,050)

Insurance($1,225)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,160)

Management($6,658)

Maintenance reserve($1,664)

Cleaning($5,256)

Lodging / tourism tax($1,332)

Total operating expenses($22,044)

Net operating income$11,244

Down payment$49,000

Loan amount$196,000

Monthly payment (P&I)$1,303.99

Annual debt service($15,648)

Annual cash flow-$4,404

Break-even occupancy59.5%

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.