← New analysisCompare properties →
ACTIVEcondovia mls

325 Majestic Drive, Unit 132

Branson, MO, 65616

2 bd2 ba1,052 sqftBuilt 2008

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60333931

List price

$285,000

$271/sqft

Listing description
Turnkey Opportunity! Nightly Rental Approved! Fully furnished Garden level walk-out Condo - Private wooded retreat on Table Rock Lake! Community 3rd Party Boat Slip Available Spring 2027! Enjoy the best of lake living and privacy in this inviting 2 bedroom, 2 bath completely updated, walk-out condo nestled in a peaceful, wooded setting just feet from Table Rock Lake. The expansive sliding glass doors bring the beauty of the surrounding trees indoors creating a serene, nature-filled atmosphere throughout the living space. Step directly from the condo onto your private outdoor area and enjoy the feeling of having your own secluded garden retreat. Mature trees provide exceptional privacy while offering a beautiful seasonal backdrop and abundant wildlife. The walk-out design makes outdoor living effortless with easy access to the patio and surrounding grounds, whether you're enjoying your morning coffee, entertaining guests or simply relaxing after a day at the lake, this property offers a rare combination of privacy, convenience and proximity to Table Rock Lake! A convenient 13 x 30 garage is available for $40,000.
Financial analysis

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

Monthly cash flow

-$911

Cap rate

2.5%

Cash-on-cash

-19.2%

DSCR

0.40

Est. annual revenue$30,134
Stays / year58
Property tax($1,190)
Insurance($1,425)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,557)
Management($6,027)
Maintenance reserve($1,507)
Cleaning($5,256)
Lodging / tourism tax($1,205)
Total operating expenses($22,866)
Net operating income$7,268
Down payment$57,000
Loan amount$228,000
Monthly payment (P&I)$1,516.89
Annual debt service($18,203)
Annual cash flow-$10,935
Break-even occupancy80.5%

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