ACTIVEcondovia mls

200 Majestic Drive #207

Branson, MO, 65616

2 bd2 ba1,479 sqftBuilt 2014

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60318698

List price

$425,000

$287/sqft

Listing description

Motivated sellers are ready for their next adventure--bring an offer! Don't miss this opportunity to own a successful lakeview nightly rental with a strong rental history at The Majestic at Table Rock Lake. Whether you're searching for a vacation rental investment, second home, or full-time residence, this beautifully furnished condo checks every box. Welcome to 200 Majestic Drive #207, where breathtaking Table Rock Lake views steal the show. This spacious 2-bedroom, 2-bath condo offers 1,479 square feet of thoughtfully designed living space, complete with a private balcony and a four-season sunroom--the perfect places to enjoy panoramic lake views year-round. Sold fully furnished with beautiful Brashears Furniture (2024), tasteful decor, and quality finishes, this turnkey property is ready for immediate enjoyment or continued rental income. The updated kitchen features granite countertops, rich cabinetry, stainless steel appliances, and abundant space for entertaining. The spacious living room includes a brand-new TV, while the luxurious primary suite boasts a custom-tiled walk-in shower. A separate dining area, generous storage, and an open floor plan provide plenty of room for family and guests to relax after a day of enjoying everything Branson has to offer. Located just minutes from Table Rock Lake, Silver Dollar City, the Showboat Branson Belle, Branson's famous entertainment district, championship golf, shopping, restaurants, marinas, and outdoor recreation, this condo offers the perfect combination of peaceful lakeview living and convenient access to the area's top attractions. Watch the Showboat Branson Belle cruise across the lake from your balcony or sunroom while taking in unforgettable Ozarks sunsets. If you've been searching for a turnkey lakeview condo, proven nightly rental, vacation home, or investment property in Branson, this is one you won't want to miss. See why The Majestic at Table Rock Lake remains one of Branson's most desirable communities.

Financial analysis

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

Monthly cash flow

-$1,852

Cap rate

1.2%

Cash-on-cash

-26.1%

DSCR

0.18

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$32,412

Stays / year58

Property tax($3,563)

Insurance($2,125)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,444)

Management($6,482)

Maintenance reserve($1,621)

Cleaning($5,256)

Lodging / tourism tax($1,296)

Total operating expenses($27,487)

Net operating income$4,925

Down payment$85,000

Loan amount$340,000

Monthly payment (P&I)$2,262.03

Annual debt service($27,144)

Annual cash flow-$22,220

Break-even occupancy108.1%

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.