← New analysisCompare properties →
ACTIVEcondovia mls

813 Holiday Ridge, Unit 1

Branson, MO, 65616

2 bd2 ba1,001 sqftBuilt 1995

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60330638

List price

$220,000

$220/sqft

Listing description
DOUBLE THE POSSIBILITIES at Holiday Hills Golf Resort! Whether you are searching for a personal Branson retreat, a full-time residence, or an income-producing property, this versatile 2-bedroom, 2-bath condominium offers options rarely found in a single unit. Enjoy the entire condo together, or use the lockout configuration to create two private 1-bedroom, 1-bath spaces--giving an owner the potential to vacation on one side while renting the other, or market both sides separately when not in use. Buyer to verify rental eligibility, restrictions, and management options. Located in the gated Holiday Hills community just east of Branson, H1 provides a peaceful resort setting while Br keeping shopping, dining, shows, Lake Taneycomo, Branson Landing, and area attractions within convenient reach. Owners and guests can enjoy an impressive collection of resort amenities, including an 18-hole championship golf course, four seasonal outdoor pools, a year-round indoor pool, sports courts, fitness facilities, playgrounds, a catch-and-release fishing pond, and on-site dining. This is more than a place to stay--it is an opportunity to own a flexible piece of the Branson vacation market. Use it, share it, rent it, or combine all three. Discover how much potential is waiting at 813 Holiday Ridge, Building H, Unit 1!
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$344

Cap rate

4.5%

Cash-on-cash

-9.4%

DSCR

0.71

Est. annual revenue$17,002
Property tax($2,200)
Insurance($880)
Utilities($0)
HOA($1,788)
Management($1,360)
Maintenance reserve($850)
Total operating expenses($7,078)
Net operating income$9,923
Down payment$44,000
Loan amount$176,000
Monthly payment (P&I)$1,170.93
Annual debt service($14,051)
Annual cash flow-$4,128

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