← New analysisCompare properties →
ACTIVEcondovia mls

310 S Wildwood Drive, Unit 10-2

Branson, MO, 65616

3 bd3 ba1,638 sqftBuilt 2008

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60316473

List price

$295,000

$180/sqft

Listing description
Welcome to Thousand Hills- Royal Links in Branson! This fabulous FULLY FURNISHED condo boasts a popular and large 3 bed and 3 full bath floorplan. Perfect for those who love to vacay in style. This condo is perfect for adventure seekers with a passion for staying active. The Royal Links at Thousand Hills amenities include a sparkling swimming pool, basketball court, and children's playground. This unit is a bottom end unit with a covered patio overlooking the Thousand Hills golf course. This building also has an ELEVATOR to provide easy walk-in access. Inside, the condo is a spacious sanctuary, complete with all the comforts of home. Nestled in the heart of Branson, you'll have easy access to the city's entertainment, shopping, and dining hotspots.Overall, this stunning condo at Thousand Hills the Links is the ultimate vacation home for anyone seeking luxury, comfort, and convenience. Come and savor all the delights that Branson has to offer in this amazing property!
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 ~$30,545/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

-$1,342

Cap rate

0.9%

Cash-on-cash

-27.3%

DSCR

0.15

Gross rental revenue$30,545
Less: guest-paid fees($4,615)
Net rental revenue$25,930
Stays / year58
Property tax($2,726)
Insurance($1,475)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,516)
Management($5,186)
Maintenance reserve($1,296)
Cleaning($5,256)
Lodging / tourism tax($1,037)
Total operating expenses($23,192)
Net operating income$2,738
Down payment$59,000
Loan amount$236,000
Monthly payment (P&I)$1,570.11
Annual debt service($18,841)
Annual cash flow-$16,104
Break-even occupancy106.8%

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.

IDX & copyright information