ACTIVEcondovia mls

53 Royal Vista Drive, Unit 201

Branson, MO, 65616

2 bd2 ba1,650 sqftBuilt 2006

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60327306

List price

$435,000

$264/sqft

Listing description

Discover the perfect blend of elegance, comfort, and breathtaking scenery in this upscale condo nestled within a private gated community.Expansive wall-to-wall views of Table Rock Lake create a stunning backdrop throughout the home, while soaring ceilings, crown molding, rich wood flooring, and an open-concept design add timeless sophistication. The screened in patio becomes an extension of your living space where you can take in the serene lake views. The beautifully appointed kitchen features stainless steel appliances, including a double oven, making it ideal for both entertaining and everyday living. Thoughtful enhancements such as a WATTS water treatment system, custom built-in cabinetry with wine display, and generous walk-in closets provide convenience without sacrificing style. Retreat to the spacious primary suite featuring a walk-in shower or enjoy your morning coffee and evening sunsets from the screened-in patio--an inviting extension of the living space with year-round lake views.Residents enjoy the tranquility of a no-vacation-rental community, along with premium amenities including a clubhouse, fitness room, gathering area, and outdoor swimming pool. Conveniently located just minutes from Branson's shopping, dining, entertainment, and recreational opportunities, this property offers the ideal balance of privacy and accessibility.Spectacular lake views, upscale finishes, and carefree luxury living await.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,829

Cap rate

1.3%

Cash-on-cash

-25.2%

DSCR

0.21

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,002

Property tax($2,265)

Insurance($1,740)

Utilities($0)

HOA($4,956)

Management($1,360)

Maintenance reserve($850)

Total operating expenses($11,171)

Net operating income$5,831

Down payment$87,000

Loan amount$348,000

Monthly payment (P&I)$2,315.25

Annual debt service($27,783)

Annual cash flow-$21,952

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.