← New analysisCompare properties →
ACTIVEcondovia mls

130 Royal Vista Drive, Unit 605

Branson, MO, 65616

2 bd2 ba1,678 sqftBuilt 2014

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60335512

List price

$415,000

$247/sqft

Listing description
Elevator access, sweeping Table Rock Lake views, and contemporary style set the stage for a condo that makes lake living feel wonderfully effortless. This newly listed two-bedroom, two-bathroom residence pairs excellent craftsmanship with an open layout designed for easy conversation, quiet mornings, and sunsets that may cause dinner to run fashionably late.Clean finishes and thoughtful details create a polished atmosphere without sacrificing comfort. The flowing living area keeps the lake view front and center, while the covered patio extends the experience outdoors in every season. Coffee tastes better with water scenery; apparently, science has finally caught up. A furniture package is available, making the move even simpler, and a new furnace installed in fall 2025 adds peace of mind.Community amenities include a pool and clubhouse with activities, offering built-in ways to unwind or connect. When adventure calls, Lake Taneycomo, Table Rock Lake State Park, and Silver Dollar City are each about ten minutes away. The famous Highway 76 Strip is also minutes from home, placing shopping, dining, and entertainment within easy reach. Nearby parks and grocery options add recreation and everyday convenience.Luxury here comes with a refreshingly practical side: elevator convenience, inviting shared spaces, memorable scenery, and plenty to enjoy beyond the front door. Make this lake-view condo the setting for your next chapter--request a private showing today and see the outlook for yourself.Vacation Rentals not permitted in this complex.
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

-$1,715

Cap rate

1.4%

Cash-on-cash

-24.8%

DSCR

0.22

Est. annual revenue$17,002
Property tax($2,256)
Insurance($1,660)
Utilities($0)
HOA($4,944)
Management($1,360)
Maintenance reserve($850)
Total operating expenses($11,070)
Net operating income$5,931
Down payment$83,000
Loan amount$332,000
Monthly payment (P&I)$2,208.80
Annual debt service($26,506)
Annual cash flow-$20,574

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