← New analysisCompare properties →
ACTIVEsingle familyvia mls

365 Majestic Drive

Branson, MO, 65616

6 bd6 ba2,576 sqftBuilt 2022

Listing courtesy of Ozark Mountain Realty Group, LLC · (417) 213-5516 · MLS# SOM60314235

Call Text

List price

$879,000

$341/sqft

Listing description
Table Rock Lake view lodge in Branson, MO: the Rooftop Lodge offers 5 bedrooms plus a bunk room, 6 full baths, and 2,576 square feet built in 2022, all approved for vacation rental. Its signature feature is the expansive rooftop deck with sweeping views over Table Rock Lake, outfitted with an outdoor TV, ceiling fans, infrared heaters for cool evenings, a grill, mini fridge, sink, and generous seating for sunrise coffee or evening gatherings under the stars.A second outdoor living area on the patio adds another grill, a hot tub, a fire pit, and multiple seating areas, and a scenic walking trail nearby offers a quiet stroll. Inside, the primary suite sits on the main level next to a spacious gathering area for dining, living, and games. The second level holds four additional bedrooms and a bunk room with four beds, giving large groups room to spread out. Just minutes from Branson's shows, dining, and attractions, this lake-view lodge combines convenience with the calm of the Table Rock Lake setting. Branson school district.
Financial analysis

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

Monthly cash flow

$251

Cap rate

6.7%

Cash-on-cash

1.7%

DSCR

1.05

Est. annual revenue$124,742
Stays / year58
Property tax($9,604)
Insurance($4,395)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($7,464)
Management($24,948)
Maintenance reserve($6,237)
Cleaning($5,256)
Lodging / tourism tax($4,990)
Total operating expenses($65,594)
Net operating income$59,148
Down payment$175,800
Loan amount$703,200
Monthly payment (P&I)$4,678.41
Annual debt service($56,141)
Annual cash flow$3,007
Break-even occupancy46.3%

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.

Call

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