ACTIVEcondovia mls

243 Clubhouse Drive, Unit 19

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1986

List price

$152,000

$229/sqft

Financial analysis

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

Monthly cash flow

-$164

Cap rate

5.1%

Cash-on-cash

-6.5%

DSCR

0.80

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$31,116

Stays / year67

Property tax($1,122)

Insurance($760)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,749)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Lodging / tourism tax($1,245)

Net operating income$7,738

Down payment$30,400

Loan amount$121,600

Monthly payment (P&I)$809.01

Annual debt service($9,708)

Annual cash flow-$1,970

Break-even occupancy61.7%

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

Exceptional investment or get away opportunity in the gated Pointe Royale community! This inviting condo showcases beautiful wood accents throughout, creating a warm, lodge-style ambiance. Ideally located in the heart of Pointe Royale, this unit is just a short walk to premier amenities, including the clubhouse, indoor and outdoor pools, tennis/pickleball/basketball courts, playground, lake access, and the championship golf course. Ranked in the top 10% of 'Guest Favorites' among Branson short-term rentals, this property demonstrates strong income potential with over $15,000 in 2025 revenue and a history of excellent guest reviews. Sold fully furnished and turn-key, this condo is ready to continue generating income from day one. A must-see opportunity.

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.