← New analysisCompare properties →
ACTIVEcondovia mls

158 Troon Drive, Unit 12

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1989

List price

$164,500

158 Troon Drive #12 Branson MO
Financial analysis

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

Monthly cash flow

$13

Cap rate

6.5%

Cash-on-cash

0.5%

DSCR

1.01

Est. annual revenue$31,116
Stays / year67
Property tax($1,129)
Insurance($823)
Utilities($3,000)
HOA($1,705)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$10,659
Down payment$32,900
Loan amount$131,600
Monthly payment (P&I)$875.54
Annual debt service($10,506)
Annual cash flow$153
Break-even occupancy54.5%

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
158 Troon Drive #12 in Branson, MO is the ideal blend of comfort, style, and convenience in this fully furnished, turn-key, beautifully updated 1 bed, 1 bath, 664 sq ft condo in the desirable Pointe Royale gated golf community, complete with a peaceful golf course view. With only two steps to enter, this unit offers easy access and a warm, modern atmosphere from the moment you walk in. Inside, you'll find a bright, contemporary design featuring a white, airy bedroom with a king-sized bed. The living room adds flexibility with a sleeper sofa, perfect for hosting additional guests. The seller has cherished this as their personal Branson retreat, and is now ready for new adventures--opening the door for the next owner to enjoy the tranquility it offers. For investors, this condo is already operating smoothly under Grand Welcome management, with reservations in place for a seamless transition. Or, if you're looking for your own getaway, this unit makes an ideal personal oasis in one of Branson's most sought-after communities. This is a truly standout condo--updated, inviting, and positioned in a prime location. Schedule your showing to see it for yourself.

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.