← New analysisCompare properties →
ACTIVEcondovia mls

813 Holiday Ridge, Unit H-11

Branson, MO, 65616

2 bd2 ba978 sqftBuilt 1995

List price

$245,000

Main Living Area - Unit 11
Financial analysis

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

Monthly cash flow

$264

Cap rate

7.7%

Cash-on-cash

6.5%

DSCR

1.20

Est. annual revenue$40,150
Stays / year67
Property tax($1,050)
Insurance($1,225)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,815
Down payment$49,000
Loan amount$196,000
Monthly payment (P&I)$1,303.99
Annual debt service($15,648)
Annual cash flow$3,167
Break-even occupancy47.8%

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
Golfers getaway! 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 #60293841. 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.

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.