ACTIVEcondovia mls

200 Majestic Drive Unit 408

Branson, MO, 65616

4 bd4 ba2,507 sqftBuilt 2014

Listing courtesy of Old World Realty, LLC · (417) 818-1237 · MLS# SOM60315804

List price

$675,000

$269/sqft

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.

Financial analysis

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

Monthly cash flow

-$1,941

Cap rate

2.9%

Cash-on-cash

-17.3%

DSCR

0.46

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$57,466

Stays / year58

Property tax($3,105)

Insurance($3,375)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($6,548)

Management($11,493)

Maintenance reserve($2,873)

Cleaning($5,256)

Lodging / tourism tax($2,299)

Total operating expenses($37,649)

Net operating income$19,817

Down payment$135,000

Loan amount$540,000

Monthly payment (P&I)$3,592.63

Annual debt service($43,112)

Annual cash flow-$23,295

Break-even occupancy79.5%

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.