ACTIVEcondovia mls

200 Majestic Drive, Unit 118

Branson, MO, 65616

2 bd2 ba1,453 sqftBuilt 2018

Listing courtesy of White Magnolia Real Estate LLC · (417) 544-0411 · MLS# SOM60313872

List price

$399,000

$275/sqft

Listing description

Experience elevated lake living in this luxury condo at Majestic at Table Rock Lake, where refined design meets effortless Ozarks charm. Thoughtfully designed with an open-concept floor plan, this stunning residence features quartz countertops, modern fixtures, and upscale finishes throughout creating a light, airy, and sophisticated atmosphere from the moment you step inside.A beautifully finished sunroom adds exceptional flexibility and can easily serve as a non-conforming bedroom, home office, or serene retreat, while the covered patio overlooking Table Rock Lake offers the perfect spot to unwind and soak in the breathtaking views. This walk-in unit has been meticulously maintained and comes fully furnished with high-end extras, making it truly turnkey.Located within the sought-after Majestic at Table Rock Lake, owners enjoy quality craftsmanship, a lakeview setting with easy water access, and a community swimming pool, all just minutes from Branson's famous 76 Strip, dining, shopping, and entertainment.Whether you're searching for a luxury vacation getaway, a nightly rental investment, or full-time living in the Ozarks, this exceptional condo offers the lifestyle, location, and lake views you've been dreaming of. Come see why Majestic at Table Rock Lake is one of Branson's most desirable addresses.

Financial analysis

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

Monthly cash flow

-$1,721

Cap rate

1.2%

Cash-on-cash

-25.9%

DSCR

0.19

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($3,788)

Insurance($1,995)

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($27,582)

Net operating income$4,830

Down payment$79,800

Loan amount$319,200

Monthly payment (P&I)$2,123.65

Annual debt service($25,484)

Annual cash flow-$20,654

Break-even occupancy103.8%

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.