ACTIVEcondovia mls

200 Majestic Drive Unit 408

Branson, MO, 65616

4 bd4 ba2,507 sqftBuilt 2014

List price

$675,000

Financial analysis

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

Monthly cash flow

-$1,246

Cap rate

4.2%

Cash-on-cash

-11.1%

DSCR

0.65

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$58,218

Stays / year67

Property tax($3,105)

Insurance($3,375)

Utilities($3,000)

HOA($0)

Management($11,644)

Maintenance reserve($2,911)

Cleaning($6,023)

Net operating income$28,161

Down payment$135,000

Loan amount$540,000

Monthly payment (P&I)$3,592.63

Annual debt service($43,112)

Annual cash flow-$14,951

Break-even occupancy76.8%

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

Experience the pinnacle of Ozark luxury in this expansive 2,507 sq. ft. penthouse at 200 Majestic Dr. Unit 408 Wake up to breathtaking, panoramic main-channel views of Table Rock Lake from your top-floor sanctuary, perfectly positioned in building two with convenient elevator access. This masterfully designed 4BR/4BA retreat features vaulted cathedral ceilings, elegant tray accents, and premium granite countertops throughout. With two distinct living areas and four private bedroom suites--including a 'Captain's' primary suite complete with a jetted tub--the layout offers unparalleled space for both family life and high-end entertaining. This versatile property is also approved for nightly vacation rentals, making it a premier investment opportunity just a short stroll from the water's edge and minutes from the Branson Strip, Golf Courses and Silver Dollar City.

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.