← New analysisCompare properties →
ACTIVEcondovia mls

161 Berms Circle, Unit 1

Branson, MO, 65616

3 bd3 ba2,200 sqftBuilt 1991

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60320561

List price

$469,000

$213/sqft

Listing description
Want to have it all? This Luxury, Condo-Townhouse is located inside the prestigious gated community of Pointe Royale, a 3-bedroom, 3-bath offers the rare flexibility of personal enjoyment and nightly rental potential in an approved nightly rental community. What truly sets this property apart is its private swimming pool with a fully fenced privacy area, creating a secluded outdoor retreat that is perfect for entertaining or unwinding. Even more impressive, this is the only condo in Pointe Royale with its own private pool, covered back deck, & overlooking the 11th fairway of ''The Pointe'' championship golf course; offering stunning west-facing sunset views. Inside, the home welcomes you with a spacious foyer that opens into a large living room featuring cathedral ceilings, a gas fireplace, beautiful windows, and skylights that fill the space with natural light. The main-floor kitchen is designed to impress, with black granite countertops, soft-close cabinetry, pot and pan drawers, updated appliances, a large walk-in pantry -- a true chef's layout. Exceptional floorplan with the Main Bedroom ensuite with everything you need on one level, the upper level is 2 more bedrooms and full bath. Storage is another standout feature, with a fully floored attic space above the oversized two-car garage deeded to the condo. (a rare find) Luxury details are found throughout, including a fully enclosed spa-style steam shower, quality cabinetry, custom craftsmanship, a coffee and wine bar, and an exceptional private pool entertainment area. Plus a home warranty included!Pointe Royale offers an unmatched amenity package, including 2 outdoor community pools , an indoor Olympic-sized pool open year-round, hot tub, golf, lake access to Lake Taneycomo, tennis courts, walking trails, a fitness center, clubhouse, playgrounds & more. This is a rare opportunity to own a one-of-a-kind property in one of the area's most sought-after community in Branson.
Financial analysis

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

Monthly cash flow

-$1,522

Cap rate

2.5%

Cash-on-cash

-19.5%

DSCR

0.39

Est. annual revenue$46,078
Stays / year58
Property tax($2,347)
Insurance($2,345)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($8,381)
Management($9,216)
Maintenance reserve($2,304)
Cleaning($5,256)
Lodging / tourism tax($1,843)
Total operating expenses($34,391)
Net operating income$11,687
Down payment$93,800
Loan amount$375,200
Monthly payment (P&I)$2,496.21
Annual debt service($29,955)
Annual cash flow-$18,268
Break-even occupancy79.9%

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.

IDX & copyright information