← New analysisCompare properties →
ACTIVEsingle familyvia mls

599 Holiday Acres Circle

Branson West, MO, 65737

3 bd2 ba2,037 sqftBuilt 2002

List price

$435,000

599-Holiday-Acres-Cir-Low-Maintenance
Financial analysis

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

Monthly cash flow

-$266

Cap rate

5.7%

Cash-on-cash

-3.7%

DSCR

0.89

Est. annual revenue$49,184
Stays / year67
Property tax($800)
Insurance($2,175)
Utilities($3,000)
HOA($300)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$24,590
Down payment$87,000
Loan amount$348,000
Monthly payment (P&I)$2,315.25
Annual debt service($27,783)
Annual cash flow-$3,193
Break-even occupancy60.7%

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
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!

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.