ACTIVEcondovia mls

123 Bunker Ridge Drive, Unit 12

Branson, MO, 65616

3 bd3 ba1,450 sqftBuilt 1994

Listing courtesy of ReeceNichols - Branson · (417) 335-5950 · MLS# SOM60326374

List price

$290,000

$200/sqft

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!

Financial analysis

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

Monthly cash flow

-$759

Cap rate

3.3%

Cash-on-cash

-15.7%

DSCR

0.51

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$34,339

Stays / year58

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($6,868)

Maintenance reserve($1,717)

Cleaning($5,256)

Lodging / tourism tax($1,374)

Total operating expenses($24,920)

Net operating income$9,419

Down payment$58,000

Loan amount$232,000

Monthly payment (P&I)$1,543.50

Annual debt service($18,522)

Annual cash flow-$9,103

Break-even occupancy70.9%

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.