← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 110

Branson, MO, 65616

2 bd2 ba1,449 sqftBuilt 2014

List price

$379,900

lake luxury
Financial analysis

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

Monthly cash flow

-$596

Cap rate

4.5%

Cash-on-cash

-9.4%

DSCR

0.71

Est. annual revenue$40,150
Stays / year67
Property tax($2,075)
Insurance($1,900)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,115
Down payment$75,980
Loan amount$303,920
Monthly payment (P&I)$2,021.99
Annual debt service($24,264)
Annual cash flow-$7,148
Break-even occupancy71.3%

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
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.

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.