← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 412

Branson, MO, 65616

3 bd3 ba2,059 sqftBuilt 2014

Listing courtesy of Century 21 Peterson Real Estate · (417) 326-3900 · MLS# SOM60327412

List price

$499,000

$242/sqft

Listing description
**Boat Slip Reservations coming soon** Experience elevated lakefront living in this exceptional penthouse residence, where breathtaking panoramic views of Table Rock Lake, timeless finishes, and an unmatched floor plan create one of the area's most desirable opportunities. Rarely does a true three-bedroom, three-bath penthouse become available in Majestic--especially one offered at just $499,000 and complete with an oversized 35' x 13.7' private garage capable of accommodating an RV, boat, multiple vehicles, or all of your lake lifestyle essentials. Perfectly positioned just steps from both the elevator and stairway, this top-floor residence offers effortless convenience while maintaining the privacy and prestige of penthouse living. Inside, soaring ceilings, abundant natural light, and an open-concept design create an atmosphere that is both sophisticated and inviting. The beautifully appointed kitchen showcases granite countertops, stainless steel appliances, and flows seamlessly into the spacious living and dining areas, making it ideal for entertaining or everyday luxury. Walls of windows frame the spectacular lake views, while the covered deck and heated and cooled sunroom provide the perfect place to relax and enjoy every season in comfort. The thoughtfully designed split-bedroom floor plan offers exceptional privacy, featuring the primary suite, a secondary bedroom, full guest bath, and laundry on the main level, with a private third bedroom and full bath upstairs for family or guests. Whether you're searching for a luxurious full-time residence, a vacation retreat, or a future income-producing investment through nightly rentals, this move-in-ready penthouse offers an exceptional combination of lifestyle, location, and value that is rarely found at this price point. Some photos have been virtually staged to showcase the home's incredible potential. Call today to schedule your private tour and experience one of Table Rock Lake's finest opportunities.
Financial analysis

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

Monthly cash flow

-$1,946

Cap rate

1.7%

Cash-on-cash

-23.4%

DSCR

0.27

Est. annual revenue$39,595
Stays / year58
Property tax($4,603)
Insurance($2,495)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($4,543)
Management($7,919)
Maintenance reserve($1,980)
Cleaning($5,256)
Lodging / tourism tax($1,584)
Total operating expenses($31,079)
Net operating income$8,516
Down payment$99,800
Loan amount$399,200
Monthly payment (P&I)$2,655.89
Annual debt service($31,871)
Annual cash flow-$23,355
Break-even occupancy97.0%

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