← New analysisCompare properties →
ACTIVEcondovia mls

158 Troon Drive, Unit 19 & 20

Branson, MO, 65616

2 bd2 ba1,328 sqftBuilt 1989

List price

$254,900

Collage
Financial analysis

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

Monthly cash flow

$13

Cap rate

6.5%

Cash-on-cash

0.3%

DSCR

1.01

Est. annual revenue$40,150
Stays / year67
Property tax($1,879)
Insurance($1,275)
Utilities($3,000)
HOA($1,500)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,436
Down payment$50,980
Loan amount$203,920
Monthly payment (P&I)$1,356.68
Annual debt service($16,280)
Annual cash flow$156
Break-even occupancy54.6%

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
Fantastic opportunity to own two, golf course view units in the coveted Pointe Royale gated subdivision. This listing consists of two, 1-bedroom/1-bath condos overlooking the 18th fairway on Pointe Royale's Championship course. Both of these beautiful condos are tastefully decorated and fully-furnished; ready for personal, vacation, or investment use! The best part is, these units are connected through a ''pass-through'' door allowing you to have access to two bedrooms, two bathrooms, two kitchens, and two living areas! There's so much versatility here; use both units for full time or vacation living, use one side and rent the other, or rent them both. Pointe Royale's amenities are some of the best in the area including indoor and outdoor pools, fitness center, tennis and basketball courts, playgrounds, and security monitored entry gate. Add in all the amazing things to do in Branson and the surrounding area and you've got yourself one heck of a package! If a package deal isn't for you, each unit is listed individually; check out MLS#60285315 for Unit 19 and MLS#60285316 for Unit 20.

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.