ACTIVEcondovia mls

124 Grandview Drive, Unit 3

Branson, MO, 65616

2 bd2 ba1,195 sqftBuilt 1986

List price

$229,000

Financial analysis

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

Monthly cash flow

$308

Cap rate

8.0%

Cash-on-cash

8.1%

DSCR

1.25

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,619)

Insurance($1,145)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,326

Down payment$45,800

Loan amount$183,200

Monthly payment (P&I)$1,218.83

Annual debt service($14,626)

Annual cash flow$3,700

Break-even occupancy46.6%

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

WHERE EVERY DAY FEELS LIKE A GETAWAY! This beautifully remodeled and sophisticated condo is located in a community known for its premier amenities and exceptional lifestyle. Starting with a private gated community and enjoying the highly maintained subdivision with great views of the golf course. This is a TURN-KEY for an easy move, whether for your full-time home, vacation home, investment/nightly rental, or a combination. Tasteful upgrades are included: Stone access wall, LVP, lighting, quartz countertops, stainless steel appliances, and more. As a bonus, enjoy seasonal views of Lake Taneycomo from your back porch, indoor/outdoor pool, exercise room, discounted golf, and a one-year home warranty HSA. Not to mention, Pointe Royale is in a peaceful location, close to Table Rock Lake, restaurants, hospitals, schools, and all Branson activities. MAKE IT YOURS 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.