← New analysisCompare properties →
ACTIVEcondovia mls

123 Bunker Ridge Drive, Unit 1

Branson, MO, 65616

2 bd2 ba1,153 sqftBuilt 1994

List price

$255,000

Property Exterior
Financial analysis

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

Monthly cash flow

$226

Cap rate

7.4%

Cash-on-cash

5.3%

DSCR

1.17

Est. annual revenue$40,150
Stays / year67
Property tax($816)
Insurance($1,275)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,999
Down payment$51,000
Loan amount$204,000
Monthly payment (P&I)$1,357.22
Annual debt service($16,287)
Annual cash flow$2,712
Break-even occupancy48.8%

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
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.

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.