ACTIVEcondovia mls

158 Troon Drive, Unit 20

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1989

List price

$129,900

Financial analysis

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

Monthly cash flow

$223

Cap rate

8.5%

Cash-on-cash

10.3%

DSCR

1.32

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,191)

Insurance($650)

Utilities($3,000)

HOA($1,500)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$10,974

Down payment$25,980

Loan amount$103,920

Monthly payment (P&I)$691.38

Annual debt service($8,297)

Annual cash flow$2,677

Break-even occupancy46.5%

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

Beautiful, 1-bedroom/1-bath condo overlooking the 18th fairway of the Championship Pointe Royale Golf Course! This tastefully decorated, fully-furnished gem is ready for personal, vacation, or investment use. Pointe Royale's amenities are some of the best in the area including indoor and outdoor pools, fitness center, tennis and basketball courts, playgrounds, and security monitored entry gate. Add in all the amazing things to do in Branson and the surrounding area and you've got yourself one heck of a package! Units #19 & #20 are available as a package; they feature adjoining walls and ''pass-through'' door for even more opportunities! See MLS#60308582

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.