← New analysisCompare properties →
ACTIVEcondovia mls

127 Berms Circle, Unit 4

Branson, MO, 65616

2 bd2 ba1,215 sqftBuilt 1990

List price

$248,500

16_46-4_Exterior
Financial analysis

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

Monthly cash flow

-$104

Cap rate

5.9%

Cash-on-cash

-2.5%

DSCR

0.92

Est. annual revenue$40,150
Stays / year67
Property tax($2,518)
Insurance($1,243)
Utilities($3,000)
HOA($2,700)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$14,629
Down payment$49,700
Loan amount$198,800
Monthly payment (P&I)$1,322.62
Annual debt service($15,871)
Annual cash flow-$1,242
Break-even occupancy57.8%

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
THIS BEAUTIFUL & UNIQUE 2 BEDROOM/2 BATH CONDO IS LOCATED IN GATED POINTE ROYALE GOLF VILLAGE. IT IS NICELY DECORATED AMD SUPER CLEAN, ENCLOSED SUNROOM OVERLOOKING #11 FAIRWAY........1 CAR DETACHED GARAGE. PERFECT FOR FULL TIME HOMEOWNERS OR GREAT FOR A VACATION RENTAL PROPERTY. THIS CONDO IS A MUST SEE!

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.