← New analysisCompare properties →
ACTIVEsingle familyvia mls

395 Majestic Drive

Branson, MO, 65616

5 bd6 ba2,567 sqftBuilt 2023

List price

$900,000

1-web-or-mls-twilight_16046107_177087073
Financial analysis

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

Monthly cash flow

-$2,538

Cap rate

3.0%

Cash-on-cash

-16.9%

DSCR

0.47

Est. annual revenue$67,251
Stays / year67
Property tax($9,894)
Insurance($4,500)
Utilities($3,000)
HOA($0)
Management($13,450)
Maintenance reserve($3,363)
Cleaning($6,023)
Net operating income$27,022
Down payment$180,000
Loan amount$720,000
Monthly payment (P&I)$4,790.18
Annual debt service($57,482)
Annual cash flow-$30,461
Break-even occupancy92.7%

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
Experience elevated lakefront living at the Rooftop Lodge on Table Rock Lake--an exceptional fully-furnished nightly rental-approved retreat offering 5 bedrooms plus a 6th game room that could be turned into a bunk room, and 6 bathrooms. Thoughtfully designed for relaxation, connection, and memorable getaways. Located just minutes from the heart of Branson, Silver Dollar City, golfing, shopping and dining...this property delivers the perfect balance of peaceful lakeside enjoyment and nearby entertainment, making it an ideal short-term rental investment property or personal getaway.The main level features the Primary Suite along with an open-concept living, dining, and entertainment area designed for group gatherings. Upstairs, 4 additional bedrooms and a game room provide excellent sleeping capacity and fun! The impressive rooftop deck provides panoramic views of Table Rock Lake and is fully equipped with an outdoor TV, fans, infrared heaters, retractable shades, a grill, mini refrigerator, sink, and generous seating--perfect for entertaining guests or hosting unforgettable vacation stays.Additional outdoor space on ground level includes a grill, hot tub, fire pit, and multiple seating areas. Steps lead directly to the shoreline for easy lake access, while a nearby walking trail invites scenic waterfront strolls. Blending upscale amenities, strong rental appeal, and a premier lakefront setting, this is a rare opportunity on Table Rock Lake.

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.