← New analysisCompare properties →
ACTIVEcondovia mls

350 S Wildwood Drive, Unit G-301

Branson, MO, 65616

3 bd3 ba1,704 sqftBuilt 2023

Listing courtesy of Currier & Company · (417) 336-1300 · MLS# SOM60327105

List price

$359,000

$211/sqft

Listing description
Like-new 3 bedroom penthouse condo! Looking for a vacation getaway, income-producing investment, or both? This nightly rental approved 3-bedroom, 3-bath penthouse condo at The Foothills offers over 1,700 square feet, soaring vaulted ceilings, beautiful Ozark views, and a location that puts you minutes from everything Branson has to offer. This high-quality building was newly constructed in 2023. The spacious open-concept floor plan features quality finishes, a large kitchen with ample workspace, a cozy fireplace, generously sized bedrooms, and a covered deck perfect for enjoying the scenery after a day of exploring the Ozarks. Great amenities include an indoor and outdoor swimming pool. Plus the popular Thousand Hills Golf Course is right across the street! Whether you're hosting family, welcoming guests, or simply escaping for the weekend, this top-floor condo delivers the space and comfort buyers are looking for. Conveniently located near Branson Landing, Hwy 65, shopping, dining, golf, medical facilities, and area attractions, this move-in ready condo offers exceptional flexibility as a full-time residence, second home, or short-term rental investment. This has been a successful income producing rental with professional management in place if you please.
Financial analysis

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

Revenue basis: nightly rate anchored to 4 comparable rentals in the same community — amenity-adjusted ~$35,121/yr gross (confidence 53%).

  • • 530 Spring Creek Road, Branson — $57,773/yr (actual 2023)
  • • 530 Spring Creek Road, Branson — $52,148/yr (actual 2024)
  • • 530 Spring Creek Road, Branson — $42,476/yr (actual 2025)
  • • 500 Spring Creek Court, Branson — $50,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$1,553

Cap rate

1.2%

Cash-on-cash

-26.0%

DSCR

0.19

Gross rental revenue$35,121
Less: guest-paid fees($5,337)
Net rental revenue$29,784
Stays / year58
Property tax($3,590)
Insurance($1,795)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,516)
Management($5,957)
Maintenance reserve($1,489)
Cleaning($5,256)
Lodging / tourism tax($1,191)
Total operating expenses($25,494)
Net operating income$4,290
Down payment$71,800
Loan amount$287,200
Monthly payment (P&I)$1,910.75
Annual debt service($22,929)
Annual cash flow-$18,639
Break-even occupancy104.3%

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