← New analysisCompare properties →
ACTIVEsingle familyvia mls

365 Majestic Drive

Branson, MO, 65616

6 bd6 ba2,576 sqftBuilt 2022

List price

$879,000

Rooftop (1)
Financial analysis

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

Monthly cash flow

-$1,829

Cap rate

3.9%

Cash-on-cash

-12.5%

DSCR

0.61

Est. annual revenue$76,285
Stays / year67
Property tax($9,604)
Insurance($4,395)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$34,192
Down payment$175,800
Loan amount$703,200
Monthly payment (P&I)$4,678.41
Annual debt service($56,141)
Annual cash flow-$21,949
Break-even occupancy78.6%

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
Welcome to the Rooftop Lodge at Table Rock Lake, a luxurious 5-bedroom plus bunk room, 6-bath retreat designed for comfort, relaxation, and unforgettable lakefront experiences. Just minutes from everything Branson has to offer, this lodge combines convenience with the tranquility of lakefront living.The crown jewel of this lodge is the expansive rooftop deck, offering sweeping views of Table Rock Lake. Enjoy your morning coffee as the sun rises over the water, or host a family grilling night under the stars. The rooftop features an outdoor TV, ceiling fans for warm days, infrared heaters for cooler evenings, a grill, mini fridge, sink, and ample seating for everyone--perfect for entertaining or quiet evenings alike.In addition to the rooftop, the lodge includes a large outdoor patio for ultimate relaxation and recreation. The patio features a second grill, a hot tub, multiple seating areas, and a fire pit for cozy evenings. Steps lead down to the lake for easy access, and a scenic walking trail offers a peaceful stroll along the waterfront. Kayaks or small watercraft can be launched directly from the lakeside.Inside, the primary suite is conveniently located on the main level alongside a spacious gathering area for dining, living, and gaming. The second level hosts four additional bedrooms and a bunk room with four beds, making it ideal for family vacations or group getaways. This lodge blends luxury, functionality, and one-of-a-kind lakefront living to create the ultimate Table Rock Lake retreat.

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.