← New analysisCompare properties →
ACTIVEcondovia mls

189 Avondale Drive, Unit 3

Branson, MO, 65616

2 bd2 ba1,177 sqftBuilt 1992

List price

$185,000

1-web-or-mls-20221005-DSC09759
Financial analysis

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

Monthly cash flow

$372

Cap rate

8.8%

Cash-on-cash

12.0%

DSCR

1.38

Est. annual revenue$40,150
Stays / year67
Property tax($1,596)
Insurance($925)
Utilities($3,000)
HOA($2,295)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,274
Down payment$37,000
Loan amount$148,000
Monthly payment (P&I)$984.65
Annual debt service($11,816)
Annual cash flow$4,458
Break-even occupancy44.8%

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
Fully Furnished Condo in Pointe Royale! You will feel right at home as soon as you walk into this wonderful 2 bedroom condo. Drop your coat,hat, and umbrella in the from coat closet and walk immediately into the expansive kitchen. The kitchen is open to the main living area and has modern-lookingcounter tops. Newer flooring in muted grays is throughout the main living, kitchen, hall, and bedroom areas. From the living room you can make your way to the spacious patio that backs to one of many outdoor pools and children's play area. The bedrooms boasts room for a King Bed and the bathroom has a separate main floor laundry area. This condo is in the middle- level of the building and has one small flight of steps down from the parking lot.

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.