ACTIVEcondovia mls

200 Majestic Drive, Unit 415

Branson, MO, 65616

3 bd3 ba2,059 sqftBuilt 2014

List price

$547,500

Financial analysis

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

Monthly cash flow

-$1,204

Cap rate

3.8%

Cash-on-cash

-13.2%

DSCR

0.59

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($4,603)

Insurance($2,738)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$20,525

Down payment$109,500

Loan amount$438,000

Monthly payment (P&I)$2,914.02

Annual debt service($34,968)

Annual cash flow-$14,443

Break-even occupancy80.7%

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

This phenomenal penthouse unit comes with an extraordinary view of Table Rock Lake, is in excellent condition, and has a strong rental history. With three true bedrooms plus a sleeper sofa in the sunroom, there is room for everyone! Beautifully updated and in great condition, this condo will knock your socks off!

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.