ACTIVEcondovia mls

169 Troon Drive, Unit 3

Branson, MO, 65616

2 bd2 ba936 sqftBuilt 1990

List price

$179,900

$192/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

$24

Cap rate

6.6%

Cash-on-cash

0.8%

DSCR

1.02

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($1,419)

Insurance($900)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($5,690)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$11,775

Down payment$35,980

Loan amount$143,920

Monthly payment (P&I)$957.50

Annual debt service($11,490)

Annual cash flow$285

Break-even occupancy54.3%

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

Welcome to your perfect Branson getaway in the prestigious Pointe Royale Golf Village! This charming 2-bedroom, 2-bath condo offers the ideal blend of comfort, convenience, and investment potential. Currently operating as a successful nightly rental, this beautifully maintained unit is truly turnkey and ready for its next owners.Step inside and discover a warm, inviting atmosphere with a spacious floor plan designed for relaxing after a day on the golf course, at the lake, or enjoying all that Branson has to offer. The cozy living spaces, well-appointed kitchen, and comfortable bedrooms with a newer purple mattress create the perfect retreat for vacation guests and owners alike. The newer HVAC is sure to keep you cool on a hot summer day!Located within the highly desirable gated Pointe Royale community, you'll enjoy access to an impressive array of resort-style amenities including a championship golf course, clubhouse, restaurant, indoor and outdoor pools, hot tub, fitness center, tennis and pickleball courts, walking trails, playground, and easy access to Lake Taneycomo.Whether you're searching for a profitable investment property, a vacation home, or a full-time residence, this condo offers exceptional flexibility and value. Just minutes from Branson's famous entertainment district, shopping, dining, Table Rock Lake, and Silver Dollar City, you'll love the unbeatable location and endless opportunities for fun and relaxation.Charming, income-producing, and move-in ready--this Pointe Royale gem is your opportunity to own a piece of one of Branson's most sought-after resort 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.