ACTIVEsingle familyvia mls

278 Majestic Circle

Branson, MO, 65616

5 bd4 ba2,340 sqftBuilt 2022

List price

$729,900

Financial analysis

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

Monthly cash flow

-$738

Cap rate

5.2%

Cash-on-cash

-6.1%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$67,251

Stays / year67

Property tax($4)

Insurance($3,650)

Utilities($3,000)

HOA($0)

Management($13,450)

Maintenance reserve($3,363)

Cleaning($6,023)

Net operating income$37,762

Down payment$145,980

Loan amount$583,920

Monthly payment (P&I)$3,884.83

Annual debt service($46,618)

Annual cash flow-$8,856

Break-even occupancy66.0%

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

Nestled in a prime location with breathtaking views of Table Rock Lake, this stunning 5-bedroom, 3.5-bath home is the ultimate vacation rental or private retreat. Fully furnished and turnkey, the property boasts two spacious decks that overlook the sparkling lake, making it perfect for relaxation or entertaining. The open floor plan features high ceilings, a modern kitchen with quartz countertops and a large quartz island, and soft-close cabinetry, offering both style and functionality. Additional amenities include two laundry rooms, access to a private community pool, and proximity to local attractions like Silver Dollar City, State Park Marina, and Moonshine Beach. Whether you're enjoying the serene surroundings or exploring nearby activities, this home offers a perfect blend of luxury and convenience.

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.