← New analysisCompare properties →
ACTIVEcondovia mls

123 Bunker Ridge Drive, Unit 1

Branson, MO, 65616

2 bd2 ba1,153 sqftBuilt 1994

Listing courtesy of Cantrell Real Estate · (417) 414-0324 · MLS# SOM60323795

List price

$255,000

$221/sqft

Listing description
Pointe Royale Golf Village Walk-in condo Active Airbnb Fully furnished Fireplace Covered patio Near Table Rock Lake In Pointe Royale Golf Village, this 2-bedroom, 2-bath condo offers 1,153 SF in a walk-in, lower-level style layout with easy access to the covered patio. The condo at 123 Bunker Ridge Drive, Apartment 1 in Branson pairs a fully furnished setup with an active Airbnb history, in-unit washer/dryer, and a bright open living and dining area. The kitchen features gray cabinetry, stainless appliances, white tile backsplash, solid-surface style counters, and a breakfast bar for extra seating. The living room adds a fireplace, crown molding, ceiling fan, updated gray-toned flooring, and sliding glass doors that open to green space. Both bedrooms are furnished, and the baths include updated vanities, tub/shower combinations, and clean neutral finishes. Pointe Royale amenities include 18-hole golf, clubhouse, Bar & Grill, indoor and outdoor pools, fitness center, tennis and pickleball courts, practice putting green, Pro Shop, and a lakeside walking trail along Lake Taneycomo. The location keeps Table Rock Lake, the Branson Strip, shows, dining, shopping, and lake recreation within easy reach.
Financial analysis

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

Monthly cash flow

-$815

Cap rate

2.5%

Cash-on-cash

-19.2%

DSCR

0.40

Est. annual revenue$28,207
Stays / year58
Property tax($816)
Insurance($1,275)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($3,178)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($21,705)
Net operating income$6,502
Down payment$51,000
Loan amount$204,000
Monthly payment (P&I)$1,357.22
Annual debt service($16,287)
Annual cash flow-$9,784
Break-even occupancy79.8%

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.

IDX & copyright information