← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 111

Branson, MO, 65616

2 bd2 ba1,449 sqftBuilt 2014

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60323338

List price

$495,300

$342/sqft

Listing description
BOAT SLIP INCLUDED!!!!! Sellers Concessions offered to help with CLOSING COST or INTEREST RATE BUY DOWN. FURNISHED and a true WALK IN on Table Rock Lake--where BIG views and effortless living come together! This show piece residence has been lovingly maintained and is NOT on a rental program, resulting in beautifully kept flooring, cabinetry, counters, and some of the nicest furnishings you'll find! This spotless 2 bed / 2 bath, 1,449 sq ft walk-in condo offers everything you love about lake life including a slip. Step inside to an open, comfortable layout that draws your eyes straight to the water. Enjoy panoramic lake views overlooking the iconic Chateau on the Lake, where you'll catch fireworks lighting up the sky on the 4th of July. Watch the sunrise on the horizon with your morning coffee, and then relax in the evening as the sun sets over the water--all from your private sunroom and deck. Perfect for entertaining family and friends!This unit is truly walk-in--no stairs needed--yet still elevated enough for those sweeping, postcard-worthy views. There is a sparkling outdoor pool just down from the condo, plus walking trails, making it ideal for full-time living, a weekend getaway, or even a vacation rental (approved!).Looking for water access? A boat slip is INLCUDED at the community dock just below The Majestic--perfectly located so you can be on the lake in minutes.Convenience is top-tier here! Just outside Branson, you're mere minutes to the Entertainment District, Old Town Branson, Branson Landing, world-class shows, golf, shopping, and family attractions. Lake life meets city fun--what more could you ask for?Whether you're searching for a full-time home, vacation retreat, or an investment with premium condition, this Majestic gem is move-in ready and waiting for you. Come experience lakeside living at its finest!
Financial analysis

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

Monthly cash flow

-$2,129

Cap rate

1.2%

Cash-on-cash

-25.8%

DSCR

0.19

Est. annual revenue$32,412
Stays / year58
Property tax($2,047)
Insurance($2,477)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,444)
Management($6,482)
Maintenance reserve($1,621)
Cleaning($5,256)
Lodging / tourism tax($1,296)
Total operating expenses($26,323)
Net operating income$6,089
Down payment$99,060
Loan amount$396,240
Monthly payment (P&I)$2,636.19
Annual debt service($31,634)
Annual cash flow-$25,545
Break-even occupancy117.1%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information