← New analysisCompare properties →
ACTIVEcondovia mls

325 Majestic Drive, Unit 4-127

Branson, MO, 65616

2 bd2 ba1,042 sqftBuilt 2008

List price

$289,900

Lakefront living
Financial analysis

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

Monthly cash flow

-$84

Cap rate

6.0%

Cash-on-cash

-1.7%

DSCR

0.95

Est. annual revenue$40,150
Stays / year67
Property tax($2,130)
Insurance($1,450)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,511
Down payment$57,980
Loan amount$231,920
Monthly payment (P&I)$1,542.97
Annual debt service($18,516)
Annual cash flow-$1,005
Break-even occupancy57.3%

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
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!

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.