ACTIVEcondovia mls

200 Majestic Drive, Unit 412

Branson, MO, 65616

3 bd3 ba2,059 sqftBuilt 2014

List price

$519,000

Financial analysis

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

Monthly cash flow

-$1,040

Cap rate

4.0%

Cash-on-cash

-12.0%

DSCR

0.62

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($4,603)

Insurance($2,595)

Utilities($3,000)

HOA($0)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$20,668

Down payment$103,800

Loan amount$415,200

Monthly payment (P&I)$2,762.34

Annual debt service($33,148)

Annual cash flow-$12,481

Break-even occupancy77.2%

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

Welcome to easy lake living at Majestic, where this top-floor condo offers incredible Table Rock Lake views, convenient elevator access, and a rare 35 x 13.7 garage included that can fit your RV!!! This split three bedroom, three bath layout features an open kitchen with granite and stainless appliances flowing into a spacious living area with tall ceilings, plus a covered patio and heated and cooled sunroom to take in the view. The main level includes the master suite, second bedroom, full bath, and laundry, with a third bedroom and bath upstairs. Offered vacant and ready for your personal touch, this property is a great fit for full time living, a weekend getaway, or nightly rental. Some photos have been virtually staged to help illustrate the space and its potential.

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.