← New analysisCompare properties →
ACTIVEcondovia mls

325 Majestic Drive, Unit 4-127

Branson, MO, 65616

2 bd2 ba1,042 sqftBuilt 2008

Listing courtesy of Hubbert Realty · (417) 326-2227 · MLS# SOM60326005

List price

$289,900

$278/sqft

Listing description
Invest in luxury lakeside living at The Blue Heron Hideaway at The Majestic at Table Rock Lake with this exquisite two-bedroom, two-bath condo, . This high volume nightly rental unit is beautifully furnished and decorated is upper scale finishes and soothing shades of blue and green that create a serene retreat for both owners and nightly renters. The level grassy area off the patio makes it perfect for pet owners and playtime with a well kept backyard. The walk in access at the end of the building sidewalk provide easy access for those who want to avoid the stairs. Bikers coud easiy access the unit and not have to worry about transporting their bike throgh the stairwell. The open-concept design showcases tall ceilings, granite countertops, and spacious rooms, all leading to a charming covered patio with a walk-out lawn. Enjoy stunning views of the lake's main channel as you approach The Majestic, and take advantage of the community's premier amenities including a lovely outdoor pool, easy access to the water, and a community dock perfect for your boat. While this unit doesn't offer direct lake views, you'll find walking paths through the trees that lead to the serene beauty of Table Rock Lake, thanks to the property's direct border with the Corp of Engineers boundary. Ideal for those seeking a high-end lakeside lifestyle or an excellent investment opportunity for nightly rentals, The Blue Heron Hideaway promises a luxurious and enjoyable experience at one of Branson's most desirable addresses. The property conveys fully furnished and equipped to continue a prosperous nightly rental program. Drive up access is available at the east end of the condo unit. COA dues are only 200 a month for all of this with no additional POA dues!
Financial analysis

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

Monthly cash flow

-$812

Cap rate

3.0%

Cash-on-cash

-16.8%

DSCR

0.47

Est. annual revenue$32,412
Stays / year58
Property tax($2,130)
Insurance($1,450)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($2,406)
Management($6,482)
Maintenance reserve($1,621)
Cleaning($5,256)
Lodging / tourism tax($1,296)
Total operating expenses($23,640)
Net operating income$8,772
Down payment$57,980
Loan amount$231,920
Monthly payment (P&I)$1,542.97
Annual debt service($18,516)
Annual cash flow-$9,744
Break-even occupancy74.3%

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