← New analysisCompare properties →
ACTIVEcondovia mls

53 Royal Vista Drive, Unit 201

Branson, MO, 65616

2 bd2 ba1,650 sqftBuilt 2007

List price

$440,000

SDD01788
Financial analysis

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

Monthly cash flow

-$956

Cap rate

3.8%

Cash-on-cash

-13.0%

DSCR

0.59

Est. annual revenue$40,150
Stays / year67
Property tax($2,265)
Insurance($2,200)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,625
Down payment$88,000
Loan amount$352,000
Monthly payment (P&I)$2,341.86
Annual debt service($28,102)
Annual cash flow-$11,477
Break-even occupancy81.2%

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
Luxury Lake Living with Unmatched Views of Table Rock Lake.Experience elevated living in this upscale, gated condo offering breathtaking, wall-to-wall views of Table Rock Lake. Designed for both comfort and sophistication, this residence features high ceilings, crown molding, rich wood flooring, and an open-concept layout that perfectly frames the stunning lake backdrop.The gourmet kitchen is equipped with stainless steel appliances, including a double oven, ideal for entertaining or everyday ease. Thoughtful upgrades such as a WATTS water treatment system, built-in cabinetry for additional storage and wine display, and spacious walk-in closets enhance both functionality and style.Unwind in the beautifully appointed primary suite with a walk-in shower or relax year-round in the screened-in patio--an extension of your living space where you can take in the serene lake views.This private, gated community offers true peace of mind with no vacation rentals, ensuring a quiet and refined environment. Residents enjoy access to a well-appointed clubhouse featuring an exercise room, family gathering space, and an outdoor pool.Ideally located just minutes from the best of Branson, you'll have convenient access to dining, shopping, entertainment, and all the lake activities that make the Table Rock Lake area so desirable.Upscale finishes. Exceptional views. True luxury living.

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.