ACTIVEcondovia mls

187 Clubhouse Drive, Unit 2

Branson, MO, 65616

1 bd1 ba688 sqftBuilt 1986

List price

$129,000

Financial analysis

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

Monthly cash flow

$174

Cap rate

8.0%

Cash-on-cash

8.1%

DSCR

1.25

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$31,116

Stays / year67

Property tax($644)

Insurance($645)

Utilities($3,000)

HOA($2,700)

Management($6,223)

Maintenance reserve($1,556)

Cleaning($6,023)

Net operating income$10,325

Down payment$25,800

Loan amount$103,200

Monthly payment (P&I)$686.59

Annual debt service($8,239)

Annual cash flow$2,086

Break-even occupancy48.4%

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 ONE BEDROOM/ONE BATH CONDO IS LOCATED IN BEAUTIFUL POINTE ROYALE GOLF VILLAGE. IT IS VERY CUTE & CLEAN AND WOULD BE PERFECT FOR A 1ST TIME BUYER OR INVESTMENT, IT IS NIGHTLY RENTAL READY! IMAGINE YOURSELF SITTING ON YOUR BACK PATIO ENJOYING A CUP OF COFFEE AND WATCHING THE GOLFERS.

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.