← New analysisCompare properties →
ACTIVEcondovia mls

200 Majestic Drive, Unit 2-214

Branson, MO, 65616

2 bd2 ba1,449 sqftBuilt 2014

List price

$365,000

Majestic Vistas
Financial analysis

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

Monthly cash flow

-$506

Cap rate

4.7%

Cash-on-cash

-8.3%

DSCR

0.74

Est. annual revenue$40,150
Stays / year67
Property tax($2,028)
Insurance($1,825)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$17,237
Down payment$73,000
Loan amount$292,000
Monthly payment (P&I)$1,942.68
Annual debt service($23,312)
Annual cash flow-$6,076
Break-even occupancy68.9%

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
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.

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.