← New analysisCompare properties →
ACTIVEcondovia mls

187 Clubhouse Drive, Unit 22

Branson, MO, 65616

1 bd1 ba694 sqftBuilt 1986

List price

$139,000

Front of Building
Financial analysis

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

Monthly cash flow

$110

Cap rate

7.3%

Cash-on-cash

4.8%

DSCR

1.15

Est. annual revenue$31,116
Stays / year67
Property tax($1,122)
Insurance($695)
Utilities($3,000)
HOA($2,300)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,197
Down payment$27,800
Loan amount$111,200
Monthly payment (P&I)$739.82
Annual debt service($8,878)
Annual cash flow$1,319
Break-even occupancy50.8%

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
Welcome to Pointe Royale -- one of Branson's premier gated golf communities. Located at 187 Clubhouse Dr #22, this fully furnished 1-bedroom, 1-bath condo offers 664 square feet of comfortable living space with golf course views and excellent vacation rental potential. Conveniently situated directly across from the clubhouse, pool, tennis courts, and golf amenities, the property is also within walking distance of beautiful Lake Taneycomo.Inside, you'll find an open living and dining area, laminate countertops, walk-in closet, tile and vinyl flooring, high-speed internet access, and a private deck perfect for relaxing after a day on the lake or golf course. The condo comes move-in ready and has previously operated as a successful nightly rental, making it ideal as a vacation getaway, investment property, or full-time residence. Community amenities include indoor and outdoor pools, fitness center, playground, gated security, lawn care, snow removal, and more. Built in 1986, this well-maintained condo combines affordability, location, and resort-style living in the heart of Branson

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.