ACTIVEcondovia mls

53 Royal Vista Drive, Unit 206

Branson, MO, 65616

2 bd2 ba1,650 sqftBuilt 2006

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60335359

List price

$400,000

$242/sqft

Listing description

Elevated lakeside living begins with an expansive lake view that creates a stunning backdrop for this exceptional Branson retreat. Offering desirable walk-in access with no stairs required to enter, this spacious residence combines everyday convenience with an elevated lake lifestyle. Abundant natural light, soaring ceilings, elegant crown molding, granite countertops, and luxury finishes provide a sophisticated foundation for your personal vision.Beautifully appointed yet ready for your creative stamp, this residence offers the rare opportunity to create a space that feels distinctly your own. Whether envisioned as an elegant full-time residence or a refined vacation getaway, the possibilities are as impressive as the view.Set within a desirable gated community, residents enjoy exceptional amenities including a swimming pool, clubhouse, and exercise room--all designed to complement a relaxed lake lifestyle.Here, you truly can have the best of both worlds: peaceful lakeside living surrounded by the natural beauty of the Ozarks, while remaining just minutes from Branson's acclaimed dining, shopping, attractions, and entertainment.Come for the view. Stay for the lifestyle. Make it your own.

Financial analysis

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

Short-term rentals aren't permitted here, so this is underwritten as a long-term rental — monthly rent and vacancy instead of nightly rate and occupancy.

Monthly cash flow

-$1,631

Cap rate

1.5%

Cash-on-cash

-24.5%

DSCR

0.23

Purchase price

Down payment %

Interest rate %

Renovation budget

Monthly rent

Vacancy %

Mgmt fee %

Est. annual revenue$17,002

Property tax($2,264)

Insurance($1,600)

Utilities($0)

HOA($4,956)

Management($1,360)

Maintenance reserve($850)

Total operating expenses($11,030)

Net operating income$5,972

Down payment$80,000

Loan amount$320,000

Monthly payment (P&I)$2,128.97

Annual debt service($25,548)

Annual cash flow-$19,576

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.