ACTIVEcondovia mls

815 Holiday Ridge, Unit I-11

Branson, MO, 65616

3 bd3 ba977 sqftBuilt 1995

List price

$200,000

Financial analysis

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

Monthly cash flow

$1,087

Cap rate

12.9%

Cash-on-cash

32.6%

DSCR

2.02

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,049)

Insurance($1,000)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$25,816

Down payment$40,000

Loan amount$160,000

Monthly payment (P&I)$1,064.48

Annual debt service($12,774)

Annual cash flow$13,042

Break-even occupancy31.8%

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

Amazing opportunity to own this rare 3 bedroom 3 full bath penthouse condominium located in the beautiful gated golf community at Holiday Hills. Enjoy amazing golf-front views from your covered deck and primary suite. Inside you will find high ceilings and abundant natural light, plus each bedroom has their own full bathroom. This property comes with all appliances, furnishings and kitchen items making it ready for you to enjoy full-time, part-time or would make a great short-term investment property where you can choose your own management company. Situated near the Branson Landing and all the Branson attractions, yet tucked away to enjoy the peaceful surroundings.

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.