← New analysisCompare properties →
ACTIVEcondovia mls

187 Clubhouse Drive, Unit 22

Branson, MO, 65616

1 bd1 ba694 sqftBuilt 1986

Listing courtesy of Century 21 Community · (417) 230-7752 · MLS# SOM60324762

List price

$139,000

$200/sqft

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
Financial analysis

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

Monthly cash flow

-$614

Cap rate

1.1%

Cash-on-cash

-26.5%

DSCR

0.17

Est. annual revenue$21,900
Stays / year58
Property tax($1,122)
Insurance($695)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,268)
Management($4,380)
Maintenance reserve($1,095)
Cleaning($5,256)
Lodging / tourism tax($876)
Total operating expenses($20,392)
Net operating income$1,508
Down payment$27,800
Loan amount$111,200
Monthly payment (P&I)$739.82
Annual debt service($8,878)
Annual cash flow-$7,370
Break-even occupancy82.4%

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