← New analysisCompare properties →
ACTIVEcondovia mls

53 Royal Vista Drive, Unit 206

Branson, MO, 65616

2 bd2 ba1,624 sqftBuilt 2006

List price

$449,000

53royalv-31
Financial analysis

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

Monthly cash flow

-$1,008

Cap rate

3.7%

Cash-on-cash

-13.5%

DSCR

0.58

Est. annual revenue$40,150
Stays / year67
Property tax($2,264)
Insurance($2,245)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$16,581
Down payment$89,800
Loan amount$359,200
Monthly payment (P&I)$2,389.77
Annual debt service($28,677)
Annual cash flow-$12,096
Break-even occupancy82.6%

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
Imagine waking up to breathtaking panoramic lake views from nearly every angle in this rare true walk-in level end-unit vacation home in Building 53 at Royal Vista Condos. The scenery unfolds beautifully from your private deck, the sunny Solarium, the spacious Living and Dining rooms, and even the kitchen, creating an unforgettable backdrop for every day. This charming 2-bedroom, 2-bath, 1,650 sq ft condo has always served as a cherished private vacation retreat and shows in excellent move-in condition, Furniture is optional and negotiable! A separate 1-car garage is available for purchase at $30,000. Owners here appreciate the thoughtful custom touches throughout, such as elegant granite countertops, crown molding in every room, Italian tile and plush Berber carpet, energy-efficient dual pane windows, a built-in fire sprinkler system, and so much more. Nestled securely behind gated entrances with a strict no nightly, weekly, or monthly vacation rental policy, these are genuine private residences. The prime location puts you close to all the best Branson attractions, and as one of the few complexes featuring convenient elevators, everyday living feels effortless. Best of all, Royal Vista's standout amenities--including a welcoming clubhouse, a fully equipped gym, a refreshing pool, and a gas BBQ grill-- This highly sought-afte unit with its ideal lake views and classic floorplan won't stay on the market long!

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.