← New analysisCompare properties →
ACTIVEcondovia mls

123 Royal Vista Drive, Unit 503

Branson, MO, 65616

3 bd2 ba1,822 sqftBuilt 2008

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60330436

List price

$495,000

$272/sqft

Listing description
Where Luxury Meets Lakeview. Welcome to the prestigious Royal Vista Condominium Community, where luxury, breathtaking Table Rock Lake views, and an exceptional lifestyle come together. Nestled within this sought-after gated community, this beautifully appointed walk-in condominium offers resort-style living with the privacy, elegance, and convenience today's buyers desire.Featuring 3 spacious bedrooms and 2 well-designed bathrooms, this floor plan offers one of the most valuable features in condominium living--the third bedroom. Whether welcoming family, hosting overnight guests, creating a home office, or designing a hobby room, this flexible space makes all the difference.The heart of the home is the open-concept living room, dining area, and kitchen, thoughtfully designed for both intimate evenings and effortless entertaining. Designer finishes, today's most sought-after color palette, and upscale details create a sophisticated yet inviting atmosphere that beautifully complements any decor.Life at Royal Vista extends well beyond your front door. Enjoy the security of a gated entrance, a beautifully appointed clubhouse, sparkling swimming pool, meticulously maintained grounds, and the convenience of true walk-in access with no stairs to climb. It's the perfect combination of luxury and easy living.Ideally located overlooking the sparkling waters of Table Rock Lake, you're only minutes from the Branson Strip, where world-class entertainment, award-winning restaurants, shopping, golf, marinas, and attractions are at your fingertips. Whether you're searching for a full-time residence, a weekend retreat, or a place where family and friends naturally gather, this home offers the best of lake living in one of the area's most desirable communities.Where Luxury Meets Lakeview isn't just a slogan--it's the lifestyle waiting for you at Royal Vista.
Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,858

Cap rate

1.9%

Cash-on-cash

-22.5%

DSCR

0.29

Est. annual revenue$22,190
Property tax($2,543)
Insurance($1,980)
Utilities($0)
HOA($5,458)
Management($1,775)
Maintenance reserve($1,110)
Total operating expenses($12,866)
Net operating income$9,324
Down payment$99,000
Loan amount$396,000
Monthly payment (P&I)$2,634.60
Annual debt service($31,615)
Annual cash flow-$22,291

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