ACTIVEcondovia mls

335 Majestic Drive

Branson, MO, 65616

6 bd6 ba2,567 sqftBuilt 2022

List price

$844,000

Financial analysis

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

Monthly cash flow

-$1,626

Cap rate

4.1%

Cash-on-cash

-11.6%

DSCR

0.64

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$76,285

Stays / year67

Property tax($9,581)

Insurance($4,220)

Utilities($3,000)

HOA($0)

Management($15,257)

Maintenance reserve($3,814)

Cleaning($6,023)

Net operating income$34,390

Down payment$168,800

Loan amount$675,200

Monthly payment (P&I)$4,492.12

Annual debt service($53,905)

Annual cash flow-$19,516

Break-even occupancy76.0%

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

UNIQUE + LAKE = HAPPY RENTALS Welcome to a rare LAKEFRONT and LAKEVIEW lodge-style condominium overlooking Table Rock Lake in Branson, MO! Beauty for all ages and entertainment space galore. This beautiful fully FURNISHED blue 5-bedroom plus nonconforming bunk room, 6-bath home is nightly rental approved and offers true lakefront access-walk through the woods to the shoreline for kayaking, fishing, or swimming. The showstopper is the 600 sq ft rooftop deck, complete with a TV lounge, full kitchenette, grill, fans, shade, and heaters for year-round enjoyment. Take in panoramic lake views, stunning sunsets, and even Fourth of July fireworks over the water.A highly coveted BOAT SLIP is also available for additional purchase, making this an exceptional opportunity.Designed for gathering, the main level features an open concept living dining area open to a smaller sitting area. The stunning kitchen will knock your socks off. The primary bedroom suite is located on the main level for your convenience. You will step outside to enjoy the propane grill, fire pit, and hot tub--perfect for entertaining. Sit around and feel the quiet seclusion coming from the lake and trees. Walk to the water and enjoy kayaking, fishing and swimming. The spacious bunk room includes four built-in bunks, two TVs, an arcade, and its own kitchenette, creating the ultimate guest retreat.Two of the four upstairs bedrooms feature Juliet balconies. It seems like there are bedrooms and bathrooms everywhere. Walk-in Shower for you, walk in shower for you, bathtub for YoU. Everybody gets one! Offered fully furnished and turnkey, this HGTV-style property is ideal as a vacation home, second home, or investment property. Located close to all Branson attractions yet tucked in a private, wooded setting, it delivers the perfect blend of seclusion and convenience.There are only 8 of these units in the development so I WOULD TAKE ADVANTAGE OF ALL OF THIS AS MY SECOND HOME!

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.