← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 118

Branson, MO, 65616

2 bd2 ba1,453 sqftBuilt 2018

List price

$422,000

32-web-or-mls-52-print-DJI_0976
Financial analysis

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

Monthly cash flow

-$980

Cap rate

3.6%

Cash-on-cash

-13.9%

DSCR

0.56

Est. annual revenue$40,150
Stays / year67
Property tax($3,788)
Insurance($2,110)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,192
Down payment$84,400
Loan amount$337,600
Monthly payment (P&I)$2,246.06
Annual debt service($26,953)
Annual cash flow-$11,761
Break-even occupancy81.8%

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
Experience elevated lake living in this luxury condo at Majestic at Table Rock Lake, where refined design meets effortless Ozarks charm. Thoughtfully designed with an open-concept floor plan, this stunning residence features quartz countertops, modern fixtures, and upscale finishes throughout creating a light, airy, and sophisticated atmosphere from the moment you step inside.A beautifully finished sunroom adds exceptional flexibility and can easily serve as a non-conforming bedroom, home office, or serene retreat, while the covered patio overlooking Table Rock Lake offers the perfect spot to unwind and soak in the breathtaking views. This walk-in unit has been meticulously maintained and comes fully furnished with high-end extras, making it truly turnkey.Located within the sought-after Majestic at Table Rock Lake, owners enjoy quality craftsmanship, a lakeview setting with easy water access, and a community swimming pool, all just minutes from Branson's famous 76 Strip, dining, shopping, and entertainment.Whether you're searching for a luxury vacation getaway, a nightly rental investment, or full-time living in the Ozarks, this exceptional condo offers the lifestyle, location, and lake views you've been dreaming of. Come see why Majestic at Table Rock Lake is one of Branson's most desirable addresses.

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.