ACTIVEcondovia mls

186 Bunker Ridge Drive, Unit 8

Branson, MO, 65616

2 bd2 ba1,159 sqftBuilt 1993

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60333148

List price

$225,000

$194/sqft

Listing description

Step into elevated Ozarks living at this beautifully updated, fully furnished, turn-key condo in the prestigious gated golf community of Pointe Royale. This turnkey 2-bedroom, 2-bath corner unit overlooks the 15th hole and captures an abundance of natural light through its extra windows. Just eight steps up, the inviting interior offers a walk-in closet, relaxing jetted tub, and a striking fireplace. Thoughtful updates include newer cabinets, a new dishwasher, HVAC system, washer and dryer, and fresh paint throughout. Currently operating as a successful nightly rental, this exceptional condo is equally suited for a lucrative investment, full-time residence, or luxurious vacation retreat. Pointe Royale delivers an impressive resort lifestyle with private access to Lake Taneycomo for world-class fishing, indoor and outdoor pools, hot tub, tennis courts, scenic walking trails, dog park, playgrounds, exercise room, clubhouse, bar and grill, and a breathtaking golf course. Located just five minutes from Table Rock Lake and State Park Marina, and close to Branson's renowned entertainment, dining, and attractions, this is a rare opportunity to enjoy comfort, convenience, and resort-style living at its finest.

Financial analysis

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

Monthly cash flow

-$551

Cap rate

3.5%

Cash-on-cash

-14.7%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$33,288

Stays / year58

Property tax($919)

Insurance($1,125)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,880)

Management($6,658)

Maintenance reserve($1,664)

Cleaning($5,256)

Lodging / tourism tax($1,332)

Total operating expenses($25,533)

Net operating income$7,755

Down payment$45,000

Loan amount$180,000

Monthly payment (P&I)$1,197.54

Annual debt service($14,371)

Annual cash flow-$6,616

Break-even occupancy65.3%

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.