ACTIVEcondovia mls

186 Bunker Ridge Drive, Unit 6

Branson, MO, 65616

2 bd2 ba1,159 sqftBuilt 1993

List price

$200,000

Financial analysis

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

Monthly cash flow

$383

Cap rate

8.7%

Cash-on-cash

11.5%

DSCR

1.36

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($919)

Insurance($1,000)

Utilities($3,000)

HOA($1,800)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$17,371

Down payment$40,000

Loan amount$160,000

Monthly payment (P&I)$1,064.48

Annual debt service($12,774)

Annual cash flow$4,598

Break-even occupancy44.5%

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

GOLF FRONT and priced to sell! Features include matching stainless steel appliances, LVP flooring, upgraded fixtures, furniture, electric fireplace and more. You can't get any closer to the Pointe Royale Golf Course, hole #10 with a view of the green, pond and fountain from this covered back deck! Located in the most popular gated community in Branson with resort-style amenities available for nightly rental guest use including indoor and outdoor pools, clubhouse, nearby lake access and many more family friendly amenities are onsite! Vacation rental approved, currently used as a second home, so decorations not to be included in the sale.

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.