← New analysisCompare properties →
ACTIVEcondovia mls

158 Troon Drive, Unit 23

Branson, MO, 65616

1 bd1 ba700 sqftBuilt 1989

List price

$149,000

158 Troon Dr, Unit 23-6
Financial analysis

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

Monthly cash flow

$102

Cap rate

7.2%

Cash-on-cash

4.1%

DSCR

1.13

Est. annual revenue$31,116
Stays / year67
Property tax($1,129)
Insurance($745)
Utilities($3,000)
HOA($1,705)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,737
Down payment$29,800
Loan amount$119,200
Monthly payment (P&I)$793.04
Annual debt service($9,516)
Annual cash flow$1,220
Break-even occupancy51.1%

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
Turn-Key Golf Course Condo in Pointe Royale, Ready for Immediate Enjoyment or Rentals!This inviting, fully furnished 1-bedroom, 1-bathroom condo in the prestigious Pointe Royale Golf Village offers the perfect blend of comfort and convenience. The open living area connects directly to your private deck, providing gorgeous views of the championship golf course fairways and serene area lake/Ozark scenery, ideal for relaxing mornings or sunset evenings.The full kitchen features a breakfast bar for easy dining, complemented by quality furnishings, stylish decor, and practical upgrades like an oversized shower, newer windows, and sliding door. A sofa sleeper adds extra sleeping space for guests, making it versatile for personal use or vacation rentals. No updates needed, this is move-in ready!Just a few minute walk from the Pointe Royale clubhouse, enjoy exclusive access to the full-service restaurant and bar, state-of-the-art fitness center, outdoor pools and indoor pool (heated for year-round swimming), hot tub, walking trails, sidewalks, lighted tennis and pickleball courts, and the acclaimed 18-hole championship golf course. This gated community delivers a true resort lifestyle close to Branson's attractions. Owner is selling Unit 24, which is the adjacent condo, for an even greater opportunity to purchase a pair together for booking groups!

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.