ACTIVEsingle familyvia mls

395 Majestic Drive

Branson, MO, 65616

6 bd6 ba2,567 sqftBuilt 2023

Listing courtesy of Murney Associates - Primrose · (417) 823-2300 · MLS# SOM60315324

List price

$900,000

$351/sqft

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.

Financial analysis

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

Monthly cash flow

$304

Cap rate

6.8%

Cash-on-cash

2.0%

DSCR

1.06

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$128,422

Stays / year58

Property tax($9,894)

Insurance($4,500)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($7,704)

Management($25,684)

Maintenance reserve($6,421)

Cleaning($5,256)

Lodging / tourism tax($5,137)

Total operating expenses($67,297)

Net operating income$61,125

Down payment$180,000

Loan amount$720,000

Monthly payment (P&I)$4,790.18

Annual debt service($57,482)

Annual cash flow$3,643

Break-even occupancy46.0%

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.