ACTIVEcondovia mls

133 Troon Drive, Unit 11

Branson, MO, 65616

2 bd2 ba984 sqftBuilt 1990

List price

$199,000

$202/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

$212

Cap rate

7.7%

Cash-on-cash

6.4%

DSCR

1.20

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$40,150

Stays / year67

Property tax($867)

Insurance($995)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,671)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Lodging / tourism tax($1,606)

Net operating income$15,252

Down payment$39,800

Loan amount$159,200

Monthly payment (P&I)$1,059.16

Annual debt service($12,710)

Annual cash flow$2,542

Break-even occupancy48.8%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Indulge in cozy cabin vibes with this inviting 2-bedroom, 2-bathroom newly renovated condo, perfect for nightly rentals. Nestled beside the Clubhouse and Pro Shop, this gem offers easy access to all the amenities of Pointe Royale. Discover the allure of this gated community boasting a premier golf course, putting green, outdoor and indoor pools, hot tub, tennis and pickleball courts, basketball court, scenic trails, and playgrounds. The clubhouse features a delightful restaurant, fitness room, and versatile meeting spaces. Plus, enjoy direct access Lake Taneycomo and just a brief 10-minute drive to Table Rock Lake. Experience the ultimate blend of comfort and recreation in one captivating location.

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.