ACTIVEcondovia mls

351 S Wildwood Drive, Unit 12-1

Branson, MO, 65616

2 bd2 ba1,403 sqftBuilt 1997

Listing courtesy of ReeceNichols -Kimberling City · (417) 272-5253 · MLS# SOM60333896

List price

$210,000

$150/sqft

Listing description

EXCEPTIONAL INVESTMENT OPPORTUNITY with proven income. This unit has generated gross income of $75,112.38 in the first 34 months of service. Tee off into effortless living at Thousand Hills. Nestled in the heart of the ''Live Entertainment Capital of the World,'' this peaceful, low-maintenance, expertly updated, move-in-ready golf-front retreat offers the perfect summer escape for family and friends. Managed by Thousand Hills Mgmt Co. Step out your back door with your morning coffee and enjoy the golfers putting on the 13th hole, or relax indoors while enjoying front-row views of golfers perfecting their swing. This home truly delivers the best of golf-course living.The location is unbeatable--just minutes from the Branson Strip, where world-class dining, shopping, family attractions, live shows, and museums await. You're also within 10 minutes of two pristine lakes: Lake Taneycomo, renowned for tournament-level fishing, and Table Rock Lake, fishing tournaments, thrilling watersports, floating restaurants, and endless outdoor fun. This beautifully remodeled, fully furnished condo offers stunning golf course views and exceptional comfort. Meticulously maintained, the spacious layout includes a large all-season sunroom overlooking the 13th hole of Thousand Hills Golf Course--perfect for relaxing or entertaining.The condo features a fully equipped kitchen with a breakfast bar, a separate dining area, a welcoming living room, and two generously sized bedrooms, each with a full bath. Located in the highly sought-after Fairways of Thousand Hills, this property is vacation-rental approved and ready for full-time living, nightly rentals, or long-term investment. Opportunities like this don't last long. Check out the fantastic nightly rental income that this condo has produced.

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 this listing's own stated revenue — amenity-adjusted ~$26,510/yr gross (confidence 70%).

• 351 S Wildwood Drive, Branson — $26,510/yr (actual)

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

Monthly cash flow

-$950

Cap rate

1.0%

Cash-on-cash

-27.2%

DSCR

0.15

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Gross rental revenue$26,510

Less: guest-paid fees($4,084)

Net rental revenue$22,426

Stays / year58

Property tax($1,701)

Insurance($1,050)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($3,204)

Management($4,485)

Maintenance reserve($1,121)

Cleaning($5,256)

Lodging / tourism tax($897)

Total operating expenses($20,415)

Net operating income$2,011

Down payment$42,000

Loan amount$168,000

Monthly payment (P&I)$1,117.71

Annual debt service($13,413)

Annual cash flow-$11,401

Break-even occupancy99.3%

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.