ACTIVEcondovia mls

200 Majestic Drive, Unit 2-214

Branson, MO, 65616

2 bd2 ba1,449 sqftBuilt 2014

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60321937

List price

$355,000

3% price cut$365,000

$245/sqft

Listing description

Sunroom serenity! Welcome to walk-in lake living at The Majestic on Table Rock, where comfort, views, and investment potential come together in one smart package. This well-kept condo features an open layout with granite countertops, upgraded fixtures, 2 bedrooms, and 2 full baths, making it easy to enjoy or rent out while not in personal use. The climate-controlled sunroom and private balcony capture sweeping lake views that make morning coffee feel like a getaway and evenings like a reward! In addition, The Majestic at Table Rock offers an outdoor swimming pool, lakeside walking trail, and quick access to Branson entertainment, marinas, golf, dining, and Silver Dollar City. Whether you're looking for a fun retreat, rental investment, or full-time lake life, this Majestic condo offers location, lifestyle, and lasting value. The owner has never leased this one, so it shows clean and fresh! 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

-$1,322

Cap rate

1.9%

Cash-on-cash

-22.3%

DSCR

0.30

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($2,028)

Insurance($1,775)

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($25,602)

Net operating income$6,810

Down payment$71,000

Loan amount$284,000

Monthly payment (P&I)$1,889.46

Annual debt service($22,674)

Annual cash flow-$15,864

Break-even occupancy90.9%

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.