ACTIVEcondovia mls

813 Holiday Ridge, Unit 10 And 11

Branson, MO, 65616

4 bd4 ba1,956 sqftBuilt 1995

List price

$490,000

Financial analysis

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

Monthly cash flow

-$100

Cap rate

6.1%

Cash-on-cash

-1.2%

DSCR

0.96

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($2,100)

Insurance($2,450)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$30,091

Down payment$98,000

Loan amount$392,000

Monthly payment (P&I)$2,607.99

Annual debt service($31,296)

Annual cash flow-$1,205

Break-even occupancy56.8%

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

Penthouse pairing! This rare package includes two adjoining penthouse condos at Holiday Hills Resort, offering flexibility and rental income. Connected by a private rear lock-out door, the units are currently marketed together as a spacious 4-bedroom retreat. Each condo features a bright, open layout with vaulted ceilings and stunning views of the golf course and surrounding Ozark Mountains. Both units have been tastefully upgraded and come fully furnished and ready to generate revenue from day one. Well-maintained and professionally managed, these properties show pride of ownership throughout. Located just minutes from the Branson Landing, Holiday Hills is a gated resort community offering top-notch amenities: 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.