ACTIVEcondovia mls

257 Clubhouse Drive, Unit 10

Branson, MO, 65616

1 bd1 ba700 sqftBuilt 1987

Listing courtesy of BUY & SELL REALTY, LLC · (417) 900-5478 · MLS# SOM60325979

List price

$139,900

$200/sqft

Listing description

Turn-Key, Income-Producing Condo in Pointe Royale! Don't miss this exceptional opportunity to own a beautifully remodeled, fully furnished condo in the highly sought-after Pointe Royale community in Branson. This 1-bedroom, 1-bath unit has earned 5-star guest ratings throughout more than 2.5 years of ownership, making it a proven income-producing vacation rental and an ideal investment property. Completely remodeled within the last two years, this turn-key condo is being offered fully furnished and stocked with everything you need--from furniture and decor to kitchen essentials and linens. Simply take ownership and start generating income from day one. Guests and owners alike love Pointe Royale's resort-style amenities, including a gated entrance, clubhouse, swimming pool, fitness center, tennis, basketball and pickleball courts, scenic walking trails, and more. Conveniently located just minutes from Branson's world-class entertainment, dining, shopping, golf courses, and Table Rock Lake, this property offers the perfect combination of relaxation and accessibility. Whether you're looking for a successful short-term rental investment, a vacation getaway, or both, this beautifully updated condo checks all the boxes. Schedule your showing today and see why guests continue to give this property five-star reviews!

Financial analysis

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

Monthly cash flow

-$527

Cap rate

1.9%

Cash-on-cash

-22.6%

DSCR

0.29

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($587)

Insurance($700)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,693)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($19,286)

Net operating income$2,614

Down payment$27,980

Loan amount$111,920

Monthly payment (P&I)$744.61

Annual debt service($8,935)

Annual cash flow-$6,321

Break-even occupancy77.5%

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.