← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 1-208

Branson, MO, 65616

3 bd3 ba1,811 sqftBuilt 2014

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60335137

List price

$400,000

$221/sqft

Listing description
Vacation vibes! Every day feels like a holiday in this walk-in condo at The Majestic on Table Rock Lake. One of the few units with both a sunroom and an oversized covered deck, this furnished 3-bedroom, 3-bath luxury retreat offers front-row seats to Chateau on the Lake's fireworks show. Each bedroom features a king bed and private bathroom, perfect for guests or maximizing rental potential. High-end finishes, including granite countertops, stainless appliances, crown molding, and walk-in closets, complete the package. Set in one of Branson's most desirable lakefront communities, you're just minutes from the 76 Strip with easy water access, a sparkling swimming pool, and well-maintained grounds. Even better, a new community dock is planned nearby, with a limited number of 12 x 30 boat slips available for purchase, with completion projected for Spring 2027. Whether you're living full-time, earning on Airbnb, or escaping on the weekends, this Table Rock Lake condo delivers. Bring the boat and put those vacation vibes in overdrive! Schedule your private showing today.
Financial analysis

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

Monthly cash flow

-$1,501

Cap rate

1.9%

Cash-on-cash

-22.5%

DSCR

0.29

Est. annual revenue$36,792
Stays / year58
Property tax($2,829)
Insurance($2,000)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,802)
Management($7,358)
Maintenance reserve($1,840)
Cleaning($5,256)
Lodging / tourism tax($1,472)
Total operating expenses($29,256)
Net operating income$7,536
Down payment$80,000
Loan amount$320,000
Monthly payment (P&I)$2,128.97
Annual debt service($25,548)
Annual cash flow-$18,012
Break-even occupancy89.4%

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