← New analysisCompare properties →
ACTIVEcondovia mls

130 Royal Vista Drive, Unit 605

Branson, MO, 65616

2 bd2 ba1,650 sqftBuilt 2014

List price

$429,900

SDD04298
Financial analysis

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

Monthly cash flow

-$897

Cap rate

3.9%

Cash-on-cash

-12.5%

DSCR

0.61

Est. annual revenue$40,150
Stays / year67
Property tax($2,253)
Insurance($2,150)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,688
Down payment$85,980
Loan amount$343,920
Monthly payment (P&I)$2,288.11
Annual debt service($27,457)
Annual cash flow-$10,770
Break-even occupancy79.6%

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
Wake up each morning to sweeping lake and mountain vistas and unwind each evening as the sun paints the sky over Table Rock Lake from your private covered patio. This beautifully appointed 2-bedroom, 2-bath condo offers the perfect blend of comfort, elegance, and breathtaking scenery.Inside, you'll find an inviting open layout enhanced by crown molding, granite countertops, spacious walk-in closets, and a heated sunroom that allows you to enjoy the spectacular views year-round. Thoughtful updates, including a new furnace and A/C installed in November 2025 and a water softener system, provide modern convenience and peace of mind.Located within a private gated community, residents enjoy access to exceptional amenities including a clubhouse and swimming pool, all while experiencing the tranquility of a quiet, well-maintained neighborhood. Best of all, you're just minutes from Branson's renowned dining, entertainment, shopping, golf courses, and marinas.Whether you're looking for a full-time residence, a seasonal retreat, or a place to simply enjoy the beauty of the Ozarks, this exceptional condo offers an unmatched combination of luxury, convenience, and panoramic lake views. Come experience lake 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.