ACTIVEcondovia mls

158 Troon Drive, Unit 20

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1989

Listing courtesy of Sherrell Realty & Assoc., LLC · (417) 699-9100 · MLS# SOM60308585

List price

$129,900

$196/sqft

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

Financial analysis

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

Monthly cash flow

-$488

Cap rate

1.9%

Cash-on-cash

-22.6%

DSCR

0.29

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($1,191)

Insurance($650)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,315)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($19,463)

Net operating income$2,437

Down payment$25,980

Loan amount$103,920

Monthly payment (P&I)$691.38

Annual debt service($8,297)

Annual cash flow-$5,859

Break-even occupancy75.3%

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.