ACTIVEcondovia mls

350 Wildwood Drive S, Unit 13

Branson, MO, 65616

2 bd2 ba1,438 sqftBuilt 1994

List price

$235,000

Financial analysis

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

Monthly cash flow

$331

Cap rate

8.1%

Cash-on-cash

8.4%

DSCR

1.26

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($939)

Insurance($1,175)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,976

Down payment$47,000

Loan amount$188,000

Monthly payment (P&I)$1,250.77

Annual debt service($15,009)

Annual cash flow$3,967

Break-even occupancy45.9%

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

GREAT DEAL! Remodeled 2 bedroom/2 bath Penthouse Condo located in the Heart of Branson with easy access to all the Branson strip has to offer. This beautifully remodeled condo comes fully furnished and should not last long! Located in the highly desirable Foothills of Thousand Hills. Over 1,400 sq. ft. of generous space and situated just down the street from the clubhouse, Indoor and Outdoor Pools. Vacation Rental Approved! Condo is ready for full time living, nightly, or long-term rental. Currently used as a nightly rental with high income potential! The Foothills amenities include a clubhouse, an indoor pool and hot tub, an outdoor pool, a fitness room, and a sauna. Hurry, come and see this great buy and opportunity in the coveted area of the Foothills of Thousand Hills! Owner/Agent

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.