← New analysisCompare properties →
ACTIVEcondovia mls

813 Holiday Ridge, Unit 3

Branson, MO, 65616

2 bd2 ba978 sqftBuilt 1995

List price

$199,000

Front of Building
Financial analysis

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

Monthly cash flow

$529

Cap rate

9.6%

Cash-on-cash

15.9%

DSCR

1.50

Est. annual revenue$40,150
Stays / year67
Property tax($1,041)
Insurance($995)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,054
Down payment$39,800
Loan amount$159,200
Monthly payment (P&I)$1,059.16
Annual debt service($12,710)
Annual cash flow$6,344
Break-even occupancy40.5%

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
Welcome to the perfect Branson getaway or investment opportunity! This condo is fully-furnished and turnkey. This beautifully maintained condo offers comfort, convenience, and an unbeatable location just minutes from the Branson Strip, shopping, dining, entertainment, and area attractions. Unwind in the spacious 2-bedroom haven, complete with 2 bathrooms for added convenience. Featuring an open-concept layout, spacious living area, and private balcony to relax and unwind, offering picturesque views of the lush greenery surrounding the 14th hole, ideal for nightly rental, vacation use, or full-time living. Enjoy resort-style amenities and easy access to Table Rock Lake, Silver Dollar City, golf courses, and more. Whether you're looking for a personal retreat or income-producing property, this condo checks all the boxes!

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.