← 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

List price

$879,000

$341/sqft

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.
Financial analysis

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

Monthly cash flow

-$713

Cap rate

5.4%

Cash-on-cash

-4.9%

DSCR

0.85

Est. annual revenue$108,449
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($21,690)
Maintenance reserve($5,422)
Cleaning($5,256)
Lodging / tourism tax($4,338)
Total operating expenses($60,869)
Net operating income$47,580
Down payment$175,800
Loan amount$703,200
Monthly payment (P&I)$4,678.41
Annual debt service($56,141)
Annual cash flow-$8,561
Break-even occupancy53.7%

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