← New analysisCompare properties →
ACTIVEsingle familyvia mls

599 Holiday Acres Circle

Branson West, MO, 65737

3 bd2 ba2,037 sqftBuilt 2002

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60322201

List price

$399,900

$196/sqft

Listing description
Lake living at its finest! Steps to water to launch your kayak or walk/golf cart down to your slip for family boating and swimming from the dock. Enjoy gorgeous sunsets from the dock or from 2 separate living/family rooms overlooking the lake year-round. Boat slip is literally minutes from happy hour at nearby restaurants. Thoughtfully designed for romantic weekend escapes or full-time lake living for larger families, daily walks around the cove showcase some of the best views on Table Rock Lake. This HGTV-inspired lake retreat offers glowing sunset water views, stylish updates, and laid-back lake living just in time for the season. Situated on a second-tier double corner lot, this beautifully renovated and fully furnished 3 bed / 2 bath home features water views from nearly every room and quick shoreline access. Cruise down by golf cart or stroll to the optional 10x20 boat slip ($) for days spent fishing, skiing, cruising, and soaking in unforgettable sunsets. Natural light pours through all new windows and doors (2022), highlighting fresh paint, all new flooring installed April 2026, and a warm, inviting layout designed for easy living and entertaining. The remodeled kitchen features urban green cabinetry, champagne bronze hardware, quartz countertops, bar seating, and formal dining with tray ceiling. A striking fireplace anchors the main living area, while two spacious water-view living areas offer room to relax or entertain. The main level includes a bedroom with private deck access and lake views, full bath, laundry, and seamless indoor/outdoor living. Upstairs offers two additional bedrooms, full bath, and second living area overlooking the water. Outdoors, enjoy mature hardwoods, fenced yard, ample parking, and room for a future garage or workshop. Conveniently located near Walmart, restaurants, marinas, and popular boat-up dining. Relaxed lake days and unforgettable sunsets await @ 599 Holiday Acres Circle!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,091

Cap rate

3.1%

Cash-on-cash

-16.4%

DSCR

0.49

Est. annual revenue$21,086
Property tax($3,999)
Insurance($1,600)
Utilities($0)
HOA($300)
Management($1,687)
Maintenance reserve($1,054)
Total operating expenses($8,640)
Net operating income$12,447
Down payment$79,980
Loan amount$319,920
Monthly payment (P&I)$2,128.44
Annual debt service($25,541)
Annual cash flow-$13,095

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.

IDX & copyright information