ACTIVEcondovia mls

187 Clubhouse Drive, Unit 23

Branson, MO, 65616

1 bd1 ba664 sqftBuilt 1986

Listing courtesy of Keller Williams Local · (417) 883-4900 · MLS# SOM60331918

List price

$133,900

$202/sqft

Listing description

Welcome to your Branson getaway at Pointe Royale, a gated golf community offering resort-style amenities and a prime location near the area's top attractions! This 1-bedroom, 1-bath condo is offered fully furnished and turn-key, and is currently operating as a successful nightly rental, making it an excellent opportunity for a vacation home or investment property. The kitchen features stainless steel appliances, a recently updated oven, and convenient bar seating overlooking the open living and dining area. Sliding doors lead to the back deck, where you can relax and take in scenic views overlooking the golf course. The spacious bedroom offers a comfortable retreat and connects to a laundry room with walk-in closet, which flows into the full bathroom. Paved parking is conveniently located just outside the unit. Pointe Royale offers an impressive array of amenities, including a clubhouse, pools, tennis courts, basketball court, and golf course. Conveniently located near Branson's popular attractions, shopping, dining, entertainment, and outdoor recreation, this condo offers the perfect combination of comfort, convenience, and investment potential. With furnishings included, an established rental history, and everything you need to start enjoying or renting right away, this condo is ready for its next owner!

Financial analysis

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

Monthly cash flow

-$220

Cap rate

4.4%

Cash-on-cash

-9.9%

DSCR

0.69

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,908

Stays / year58

Property tax($648)

Insurance($670)

Utilities($3,000)

Electricity($120)

Water($25)

Sewer($20)

Trash($25)

Internet / cable($60)

HOA($5,045)

Management($5,782)

Maintenance reserve($1,445)

Cleaning($5,256)

Lodging / tourism tax($1,156)

Total operating expenses($23,002)

Net operating income$5,906

Down payment$26,780

Loan amount$107,120

Monthly payment (P&I)$712.67

Annual debt service($8,552)

Annual cash flow-$2,646

Break-even occupancy56.3%

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.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

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

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.