ACTIVEcondovia mls

325 Majestic Drive, Unit 129

Branson, MO, 65616

3 bd3 ba1,326 sqftBuilt 2008

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60332230

List price

$389,900

$294/sqft

Listing description

Nightly rental approved!! Discover the perfect opportunity to own a fully furnished 3-bedroom, 3-bathroom condo at The Majestic at Table Rock Lake. Whether you're looking for a successful vacation rental, a second home, or your own personal getaway, this property offers the ideal combination of comfort, convenience, and location.While the condo does not offer direct lake views, it makes up for it with a fully furnished, turnkey set-up, comfortable floor plan, amenities, and prime location. The Majestic at Table Rock Lake provides a beautiful lake view setting with convenient access to the water and is located just minutes from Branson's 76 Strip, offering an abundance of dining, entertainment, shopping, and entertainment. With nightly rentals approved, this property presents an excellent opportunity for those seeking a vacation rental investment in the Branson/Table Rock Lake area. Don't let this one slip away. Schedule your private showing and see for yourself why this condo is a must-see!Accessibility Note: If you need access without using the stairs, there is an access road on the left just before entering the main parking lot for Building 4. At the bottom of the access road, you'll find a few designated parking spaces for easier access.

Financial analysis

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

Monthly cash flow

-$869

Cap rate

3.7%

Cash-on-cash

-13.4%

DSCR

0.58

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$42,398

Stays / year58

Property tax($1,272)

Insurance($1,950)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,451)

Management($8,480)

Maintenance reserve($2,120)

Cleaning($5,256)

Lodging / tourism tax($1,696)

Total operating expenses($27,924)

Net operating income$14,475

Down payment$77,980

Loan amount$311,920

Monthly payment (P&I)$2,075.21

Annual debt service($24,903)

Annual cash flow-$10,428

Break-even occupancy68.1%

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.