ACTIVEcondovia mls

180 Lake Club Drive, Unit 12

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1986

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60309747

List price

$143,900

$217/sqft

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!

Financial analysis

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

Monthly cash flow

-$516

Cap rate

2.1%

Cash-on-cash

-21.5%

DSCR

0.33

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($684)

Insurance($720)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,187)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($18,897)

Net operating income$3,003

Down payment$28,780

Loan amount$115,120

Monthly payment (P&I)$765.90

Annual debt service($9,191)

Annual cash flow-$6,188

Break-even occupancy76.9%

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.