ACTIVEcondovia mls

123 Bunker Ridge Drive, Unit 12

Branson, MO, 65616

3 bd3 ba1,450 sqftBuilt 1994

List price

$290,000

$200/sqft

Financial analysis

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

Monthly cash flow

$56

Cap rate

6.6%

Cash-on-cash

1.2%

DSCR

1.04

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$49,184

Stays / year67

Property tax($1,581)

Insurance($1,450)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,974)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Lodging / tourism tax($1,967)

Net operating income$19,193

Down payment$58,000

Loan amount$232,000

Monthly payment (P&I)$1,543.50

Annual debt service($18,522)

Annual cash flow$671

Break-even occupancy53.7%

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

Welcome to one of the best opportunities in Pointe Royale! This beautifully maintained, turnkey 3-bedroom, 3-bath condominium is ready for immediate enjoyment as a primary residence, vacation getaway, or income-producing investment. Spacious, inviting, and exceptionally cared for, this unit offers the perfect blend of comfort, convenience, and resort-style living.Located in the prestigious gated Pointe Royale community, you'll enjoy outstanding amenities including indoor and outdoor swimming pools, championship golf, tennis courts, playgrounds, walking and biking trails, and a clubhouse. Just minutes from Branson's world-famous entertainment, shopping, dining, and attractions, this location puts everything you love within easy reach.Outdoor enthusiasts will appreciate being close to both Table Rock Lake and Lake Taneycomo, offering excellent opportunities for boating, fishing, watersports, and year-round recreation.Currently operating as a nightly rental, this property offers excellent income potential while providing a wonderful place for family and friends to gather and make lasting memories. Whether you're relaxing by the pool, hitting the golf course, spending the day on the lake, or exploring all that Branson has to offer, this condo is perfectly positioned to enjoy it all.Move-in ready and packed with value, this exceptional Pointe Royale condo is a rare opportunity to own in one of the area's most desirable resort communities. Don't miss your chance to experience the best of Ozark living!

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.