ACTIVEcondovia mls

200 Majestic Drive, Unit 110

Branson, MO, 65616

2 bd2 ba1,449 sqftBuilt 2014

Listing courtesy of Real Broker, LLC · (573) 520-3099 · MLS# SOM60310034

List price

$379,900

$262/sqft

Listing description

Dreamy Table Rock Lake Retreat! Whether you're seeking a luxury vacation home, a proven nightly rental, or a full-time lakeside residence, this turn-key condo offers it all. This fully furnished, walk-in condo at Majestic at Table Rock Lake is the perfect Ozarks getaway. Step inside to an open floor plan featuring elegant cabinetry, granite countertops, modern appliances, premium fixtures, designer lighting, and high-end furnishings that create a warm, luxurious atmosphere. Dual exits from the living area let you choose between the fresh lake breeze or the comfort of a climate-controlled sunroom, both offering stunning panoramic lake views.The convenient walk-in access makes it easy to come and go, while the covered patio opens to a peaceful green space, ideal for relaxing outdoors or letting pets roam. Enjoy resort-style amenities including an outdoor swimming pool, walking trails, BBQ areas, and easy access to Table Rock Lake for fishing, boating, and swimming.Perfectly located just minutes from Branson's top attractions such as Moonshine Beach, the Branson Landing, Silver Dollar City, and the famous 76 Strip, you'll have dining, shopping, and entertainment right at your fingertips.

Financial analysis

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

Monthly cash flow

-$1,329

Cap rate

2.2%

Cash-on-cash

-21.0%

DSCR

0.34

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$32,412

Stays / year58

Property tax($2,075)

Insurance($1,900)

Utilities($2,160)

Electricity($120)

Waterin HOA dues

Sewerin HOA dues

Trashin HOA dues

Internet / cable($60)

HOA($3,303)

Management($6,482)

Maintenance reserve($1,621)

Cleaning($5,256)

Lodging / tourism tax($1,296)

Total operating expenses($24,093)

Net operating income$8,319

Down payment$75,980

Loan amount$303,920

Monthly payment (P&I)$2,021.99

Annual debt service($24,264)

Annual cash flow-$15,945

Break-even occupancy91.1%

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.