ACTIVEcondovia mls

200 Majestic Drive, Unit 114

Branson, MO, 65616

2 bd2 ba1,280 sqftBuilt 2014

List price

$409,900

Financial analysis

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

Monthly cash flow

-$890

Cap rate

3.8%

Cash-on-cash

-13.0%

DSCR

0.59

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($3,546)

Insurance($2,050)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,494

Down payment$81,980

Loan amount$327,920

Monthly payment (P&I)$2,181.66

Annual debt service($26,180)

Annual cash flow-$10,686

Break-even occupancy79.4%

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

FABULOUS LAKE VIEWS! WALK-IN - NO STEPS! This 2 bed, 2 bath condo at Majestic at Table Rock Lake delivers the rare combination buyers are searching for--easy, true walk-in access with zero stairs, and stunning lake views! A fabulous home on the lake! Or a second home! Or... Because it's zoned for short term rental, a great income producing asset! Offering 1,280 sq ft, this unit is turn-key ready with brand new carpet and blinds, sparkling clean, and immaculately maintained. The spacious living area flows seamlessly into a sunroom showcasing panoramic lake views--perfect for unwinding with a charcuterie board and your favorite drink at sunset--while the back patio invites you to enjoy peaceful mornings with coffee and the sounds of the water. Enjoy direct access to swimming, fishing, and boating, plus nearby hiking trails and all the attractions of Branson just minutes away. True walk-in, lakefront, and rental-ready units like this are incredibly hard to find--don't miss it! Schedule your showing today before it's gone!

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.