ACTIVEcondovia mls

148 Lake Club Drive, Unit 3

Branson, MO, 65616

1 bd1 ba694 sqftBuilt 1986

List price

$120,000

Financial analysis

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

Monthly cash flow

$273

Cap rate

9.1%

Cash-on-cash

13.7%

DSCR

1.43

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($1,122)

Insurance($600)

Utilities($3,000)

HOA($1,650)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$10,942

Down payment$24,000

Loan amount$96,000

Monthly payment (P&I)$638.69

Annual debt service($7,664)

Annual cash flow$3,278

Break-even occupancy44.6%

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

Fantastic one bedroom, one bath condominium located in the Pointe Royale! This ground floor fully furnished condo is currently a nightly rental and features a spacious living room with separate dining area adjacent to the kitchen with bar height counter overlooking the rear patio with views of the manicured grounds and subdivision pond. The bedroom is complete with access to the bath and laundry area with extra storage. Amenities include outdoor pool, hot tub, indoor pool, basketball and tennis courts, children's play area, fitness center & clubhouse. Don't miss this 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.