← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 1-208

Branson, MO, 65616

3 bd3 ba1,811 sqftBuilt 2014

List price

$450,000

Table Rock Lake Community
Financial analysis

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

Monthly cash flow

-$496

Cap rate

5.1%

Cash-on-cash

-6.6%

DSCR

0.79

Est. annual revenue$49,184
Stays / year67
Property tax($2,829)
Insurance($2,250)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$22,787
Down payment$90,000
Loan amount$360,000
Monthly payment (P&I)$2,395.09
Annual debt service($28,741)
Annual cash flow-$5,954
Break-even occupancy65.6%

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
Vacation vibe! Set in one of Branson's most desirable lakefront communities, every day feels like a getaway in this fully furnished, walk-in condo at The Majestic on Table Rock Lake. One of the rare units offering both a sunroom and an oversized covered deck, this furnished 3-bedroom, 3-bath luxury retreat delivers amazing views of the lake and provides front-row seats to Chateau on the Lake's annual July 4th and New Year's Eve fireworks shows. It is just minutes from the 76 Strip, with easy water access, a sparkling swimming pool, and well-maintained grounds. Each bedroom features a king bed and bathroom, perfect for guests or maximizing rental potential. With its high-end finishes, such as granite countertops, stainless steel appliances, crown molding, and walk-in closets, you have the complete package! From a rental perspective, this highly sought-after unit has been rented for over 71% of the days this season (March-October)! Whether you're living full-time, earning on Airbnb, or escaping on weekends, this Table Rock Lake condo delivers! Tour in person or explore the 3D Virtual Tour today.

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.