← New analysisCompare properties →
ACTIVEcondovia mls

180 Lake Club Drive, Unit 6

Branson, MO, 65616

1 bd1 ba688 sqftBuilt 1986

List price

$133,000

180 Lake Club Dr. #6
Financial analysis

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

Monthly cash flow

$337

Cap rate

9.4%

Cash-on-cash

15.2%

DSCR

1.48

Est. annual revenue$31,116
Stays / year67
Property tax($1,115)
Insurance($665)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,534
Down payment$26,600
Loan amount$106,400
Monthly payment (P&I)$707.88
Annual debt service($8,495)
Annual cash flow$4,040
Break-even occupancy42.2%

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
Enjoy the best of both worlds with this charming 1-bedroom 1-bathroom condo in Pointe Royale--your personal retreat and an established nightly rental! This inviting unit offers comfort, convenience, and strong rental income potential. Nestled in a gated golf community, you'll love the resort-style amenities including pools, clubhouse, fitness center, and on-site dining. Located just minutes from Branson's shows, shopping, and Table Rock Lake, it's a perfect getaway for you and your guests. Seller is offering a home warranty for your peace of mind!

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.