← New analysisCompare properties →
ACTIVEcondovia mls

180 Lake Club Drive, Unit 12

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1986

List price

$143,900

exterior2
Financial analysis

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

Monthly cash flow

$185

Cap rate

7.9%

Cash-on-cash

7.7%

DSCR

1.24

Est. annual revenue$31,116
Stays / year67
Property tax($684)
Insurance($720)
Utilities($3,000)
HOA($1,500)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$11,411
Down payment$28,780
Loan amount$115,120
Monthly payment (P&I)$765.90
Annual debt service($9,191)
Annual cash flow$2,221
Break-even occupancy47.9%

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
Clean and cute vacation condo located in the gated community of Pointe Royale in Branson. With an amazing view of the 17th hole, this fully furnished unit is an active AirBnB with a proven track record of income. Roomy and open kitchen and living area with hard surface flooring and light and bright colors. Large bedroom with lots of closet space and a roomy bathroom with a tub/shower and nice vanity. Easy access to the many amenites included in the resort with a huge pool and community area, a large playground for kids, a fully furnished fitness center, and of course the award winning 18 hole golf course right outside the door. Pointe Royale is located just minutes from Table Rock Lake to the west and all that Branson has to offer to the North. It's a great community perfect for the weekend getaway! Truly an affordable and profitable turnkey property ready for a new owner!

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.