ACTIVEcondovia mls

175 Avondale Drive, Unit 5

Branson, MO, 65616

2 bd2 ba1,107 sqftBuilt 1993

List price

$194,950

Financial analysis

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

Monthly cash flow

$307

Cap rate

8.3%

Cash-on-cash

9.4%

DSCR

1.30

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,486)

Insurance($975)

Utilities($3,000)

HOA($2,500)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$16,130

Down payment$38,990

Loan amount$155,960

Monthly payment (P&I)$1,037.61

Annual debt service($12,451)

Annual cash flow$3,678

Break-even occupancy46.6%

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

POOL LEVEL--Beautifully appointed, turn key condo located in the highly sought after, gated golf community of Pointe Royale. Nightly Rental approved with high-end furniture and decor. Primary bath has gorgeous custom tiled walk in shower. This condo is perfect for a full-time home, a vacation home, or a great investment property. Enjoy the pool and children's play area just a few steps from your private covered patio. Pointe Royale offers an 18-hole golf course, two outdoor pools, an indoor pool, tennis courts, a clubhouse with restaurant and lounge, a tiki bar, access to Lake Taneycomo, walking trails, two dog parks, and two playgrounds. The best of Branson is waiting for YOU! Owner has used for personal use in the last few years but it has been a profitable nightly rental in years past. HVAC is 18 months old. Impeccably cared for by sellers so you can move in with no worries and enjoy it by Spring.

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.