← New analysisCompare properties →
ACTIVEcondovia mls

835 Fairview Street, Unit 1

Branson, MO, 65616

2 bd2 ba977 sqftBuilt 1995

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60334439

List price

$175,000

$179/sqft

Listing description
TURNKEY NIGHTLY RENTAL OPPORTUNITY IN HOLIDAY HILLS! This fully furnished 2-bedroom, 2-bath condo is ready for its next owner to step in and take advantage of Branson's vacation rental market. Already set up for nightly rental use, this property offers an opportunity to generate revenue without the time and expense of furnishing and preparing a unit from scratch.Located inside the gated Holiday Hills Resort and just minutes from Downtown Branson and Branson Landing, the condo offers convenient access to shopping, dining, entertainment, and many of Branson's top attractions. Resort amenities include an 18-hole golf course, seasonal outdoor pools, fitness center, sports courts, restaurant, cafe, arcade, game room, and more.Inside, you'll find updated flooring, an open living and dining area, electric fireplace, fully equipped kitchen, and accommodations for up to 6 guests. The spacious primary suite features a king bed, private patio, and ensuite bath with dual vanity, soaking tub, and walk-in shower. The second bedroom offers a queen bed and private ensuite bath.Sold fully furnished and turnkey for nightly rental use. Whether you're looking to add to your investment portfolio, purchase your first Branson vacation rental, or enjoy a place of your own while having the potential to generate rental income, this condo offers flexibility, location, and income potential in an established Branson resort community.Lower-level walk-down unit with 16 steps to the entrance. Buyer and Buyer's Agent to verify all measurements, HOA information, nightly rental requirements, amenities, and financial information.
Financial analysis

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

Monthly cash flow

-$193

Cap rate

5.1%

Cash-on-cash

-6.6%

DSCR

0.79

Est. annual revenue$28,908
Stays / year58
Property tax($1,040)
Insurance($875)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($1,788)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($20,043)
Net operating income$8,865
Down payment$35,000
Loan amount$140,000
Monthly payment (P&I)$931.42
Annual debt service($11,177)
Annual cash flow-$2,312
Break-even occupancy55.3%

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