ACTIVEcondovia mls

351 S Wildwood Drive, Unit 7-3

Branson, MO, 65616

2 bd2 ba1,198 sqftBuilt 1996

List price

$250,000

Financial analysis

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

Monthly cash flow

$181

Cap rate

7.3%

Cash-on-cash

4.3%

DSCR

1.14

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,701)

Insurance($1,250)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,139

Down payment$50,000

Loan amount$200,000

Monthly payment (P&I)$1,330.60

Annual debt service($15,967)

Annual cash flow$2,172

Break-even occupancy50.0%

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

Right across the street from the pool and a garage! Turn-key nightly rental with incredible panoramic golf course views in the heart of Branson! This walk-in level 2-bed, 2-bath has no steps and a fully finished sunroom overlooking Thousand Hills Golf Course, adding extra usable living space that guests really enjoy using! Located at The Fairways near the Branson Strip, it's very ideal as a vacation rental, second home, or personal home. A large in ground pool is included, plus no restrictions on choice of property manager. Price also includes a private garage, a valuable bonus in this area!

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.