ACTIVEcondovia mls

160 Mulligan Drive, Unit 4

Branson, MO, 65616

3 bd2 ba1,843 sqftBuilt 1987

List price

$335,000

Financial analysis

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

Monthly cash flow

$37

Cap rate

6.5%

Cash-on-cash

0.7%

DSCR

1.02

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,437)

Insurance($1,675)

Utilities($3,000)

HOA($2,915)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,839

Down payment$67,000

Loan amount$268,000

Monthly payment (P&I)$1,783.01

Annual debt service($21,396)

Annual cash flow$442

Break-even occupancy54.2%

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

Turnkey, fully furnished, and already running as a nightly rental. This condo makes investing easy.It's tucked inside Point Royale, one of Branson's favorite gated golf communities, where your guests can enjoy indoor and outdoor pools, hot tub, tennis and pickleball courts, a fitness center, clubhouse, and on-site restaurant. There's even private access to Lake Taneycomo for trout fishing and beautiful walking paths all around.It's close to Table Rock Lake and just minutes from the Strip, so guests love the location. Whether you're looking to grow your portfolio or jump into Branson's short-term rental market, this place is ready to go from day one!

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.