← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive #207

Branson, MO, 65616

2 bd2 ba1,479 sqftBuilt 2014

List price

$430,000

200 Majestic Drive #207
Financial analysis

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

Monthly cash flow

-$1,007

Cap rate

3.6%

Cash-on-cash

-14.1%

DSCR

0.56

Est. annual revenue$40,150
Stays / year67
Property tax($3,563)
Insurance($2,150)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,377
Down payment$86,000
Loan amount$344,000
Monthly payment (P&I)$2,288.64
Annual debt service($27,464)
Annual cash flow-$12,087
Break-even occupancy82.6%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Prepare to fall in love with the breathtaking Table Rock Lake views from this beautifully appointed 2-bed, 2-bath condo at The Majestic at Table Rock Lake. Located at 200 Majestic Drive #207 in Branson, MO, this spacious 1,479 sq ft retreat blends comfort, style, and convenience in one irresistible package.Step inside and immediately notice the thoughtful upgrades and high-end touches throughout. This condo comes fully furnished with gorgeous Brashear's furniture (2024), tasteful decor, and quality finishes--making it truly turnkey for personal enjoyment, investment use, or both. The custom-tiled primary walk-in shower is a standout feature, offering guests a spa-like experience. The kitchen impresses with dark cabinetry, granite countertops, and stainless-steel appliances, while the living room features a brand-new TV and an inviting layout perfect for relaxing or entertaining.Take in the panoramic lake views from your private balcony or 4-season enclosed sunroom, ideal for year-round enjoyment. A separate dining room and generous counter space add to the comfort and functionality of this exceptional property. The Majestic lives up to its name--perfectly positioned near everything Branson is known for: world-class shows, attractions, fishing, shopping, dining, Silver Dollar City, and even the Showboat Branson Belle, which you can spot right from your balcony or sunroom. When you're ready to retreat, you'll appreciate the peace, privacy, and natural beauty that surround you. This is lake living at its finest. (Note: Vacation rental license required within the City of Branson.)

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.