ACTIVEcondovia mls

158 Troon Drive, Unit 2

Branson, MO, 65616

1 bd1 ba609 sqftBuilt 1989

List price

$149,000

Financial analysis

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

Monthly cash flow

$64

Cap rate

6.9%

Cash-on-cash

2.6%

DSCR

1.08

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($583)

Insurance($745)

Utilities($3,000)

HOA($2,700)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$10,287

Down payment$29,800

Loan amount$119,200

Monthly payment (P&I)$793.04

Annual debt service($9,516)

Annual cash flow$771

Break-even occupancy52.5%

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

Golf course views! Walk-to-clubhouse convenience! Resort-style amenities! This clean, updated 1 bed, 1 bath condo in Pointe Royale delivers an unbeatable combination of comfort, location, and income potential. Enjoy a great layout with a cozy feel, plus a lower-level walkout patio that opens right up to the outdoors--perfect for relaxing after a day on the course or by the pool. Positioned in a gated community loaded with perks including an outdoor pool, tennis courts, pro shop, bar & grill, and direct access to scenic Lake Taneycomo walking trails, this property checks all the boxes for both personal use and nightly rental appeal. Whether you're looking to expand your portfolio or secure a smart getaway that pays for itself, this one stands out as one of the best values in its price range. Opportunities like this in Pointe Royale don't last--schedule your showing today before it's gone!

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.