← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 111

Branson, MO, 65616

2 bd2 ba1,449 sqftBuilt 2014

List price

$496,000

ture-walk-in-lake-condo-branson
Financial analysis

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

Monthly cash flow

-$1,260

Cap rate

3.3%

Cash-on-cash

-15.2%

DSCR

0.52

Est. annual revenue$40,150
Stays / year67
Property tax($2,047)
Insurance($2,480)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,563
Down payment$99,200
Loan amount$396,800
Monthly payment (P&I)$2,639.92
Annual debt service($31,679)
Annual cash flow-$15,116
Break-even occupancy89.5%

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
BOAT SLIP INCLUDED!!!!!!!!!!!!!!! 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!

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.