← New analysisCompare properties →
ACTIVEsingle familyvia mls

1977 Pointe Royale Drive

Branson, MO, 65616

3 bd3 ba2,000 sqftBuilt 1992

List price

$325,000

1977PointeRoyaleDr1
Financial analysis

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

Monthly cash flow

$100

Cap rate

6.8%

Cash-on-cash

1.9%

DSCR

1.06

Est. annual revenue$49,184
Stays / year67
Property tax($1,362)
Insurance($1,625)
Utilities($3,000)
HOA($2,915)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$21,963
Down payment$65,000
Loan amount$260,000
Monthly payment (P&I)$1,729.79
Annual debt service($20,757)
Annual cash flow$1,206
Break-even occupancy52.8%

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
Beautiful 3 bed, 3 bath home in the gated golf community of Pointe Royale! This very clean, approximately 2,000 sq. ft. home offers a great layout, spacious living areas, and a John Deere room below for extra storage or workspace. Enjoy resort-style amenities including golf with discounted memberships, Lake Taneycomo access, pickleball, tennis, fitness room, grille, pro shop, hot tub, indoor/outdoor pools, basketball, playgrounds, and gated security. A wonderful full-time home, vacation getaway, or investment opportunity in one of Branson's favorite communities.

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.