← New analysisCompare properties →
ACTIVEsingle familyvia mls

200 Majestic Dr Unit 408

Branson, MO, 65616

4 bd4 ba2,507 sqftBuilt 2014

Listing courtesy of Old World Realty, LLC · (417) 818-1237 · MLS# SOM60335254

List price

$675,000

$269/sqft

Listing description
Turnkey Lakefront Luxury at The Majestic - Ultimate STR Investment or Permanent Residence!Capitalize on a rare opportunity at The Majestic on Table Rock Lake! Whether you are searching for a high-performing short-term rental (STR) or a breathtaking, low-maintenance permanent residence, this 4-bedroom, 4-bathroom condo delivers. Nestled in Branson's premier lakeside development, this property pairs spacious, multi-level living with unforgettable, panoramic water views and an unbeatable location just minutes from the best of the Ozarks.Income-Generating Powerhouse or Dream Home: Fully zoned and optimized for lucrative nightly rentals, yet built with the size, comfort, and luxury required for full-time luxury living. The Ultimate Floor Plan: Features 4 bedrooms and 4 full bathrooms mapped out perfectly across two distinct living areas. Three main-level king suites offer premier privacy, alongside an expansive layout designed to sleep large groups or host family with ease.Four-Seasons Glass Sunroom: Sip your morning coffee or watch the sunset over the water from your enclosed, climate-controlled sunroom, offering a stunning 180-degree view of the main channel all year around.Massive Outdoor Deck: Step out onto your extra-large private balcony--the perfect outdoor oasis for alfresco dining and soaking in the cool lake breeze. Resort-Style Amenities: Enjoy exclusive access to the sparkling community swimming pool overlooking the lake, and smooth elevator access to your unit. Unbeatable Location: Experience peaceful lakefront living right off Hwy 265 while remaining under 10 minutes from Silver Dollar City, State Park Marina, and the world-class theaters and dining of the Branson Strip.Condos of this size and caliber at The Majestic at Table Rock rarely hit the market. Don't miss your chance to own a piece of Table Rock paradise. Schedule your private tour 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

-$1,085

Cap rate

4.5%

Cash-on-cash

-9.7%

DSCR

0.70

Est. annual revenue$72,358
Stays / year58
Property tax($3,105)
Insurance($3,375)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($6,548)
Management($14,472)
Maintenance reserve($3,618)
Cleaning($5,256)
Lodging / tourism tax($2,894)
Total operating expenses($42,267)
Net operating income$30,090
Down payment$135,000
Loan amount$540,000
Monthly payment (P&I)$3,592.63
Annual debt service($43,112)
Annual cash flow-$13,021
Break-even occupancy61.6%

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.

IDX & copyright information