← New analysisCompare properties →
ACTIVEcondovia mls

318 Wimbledon Drive, Unit 12

Branson, MO, 65616

4 bd3 ba2,100 sqftBuilt 1994

List price

$385,000

1-web-or-mls-DSC06247
Financial analysis

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

Monthly cash flow

$193

Cap rate

7.0%

Cash-on-cash

3.0%

DSCR

1.09

Est. annual revenue$58,218
Stays / year67
Property tax($2,895)
Insurance($1,925)
Utilities($3,000)
HOA($2,915)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$26,906
Down payment$77,000
Loan amount$308,000
Monthly payment (P&I)$2,049.13
Annual debt service($24,590)
Annual cash flow$2,316
Break-even occupancy51.6%

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 opportunity to own a 4 bedroom, 3 bathroom, 2 story condo in Pointe Royale!! Enjoy this unit with high ceilings, luxury vinyl flooring, full size washer & dryer, newer appliances, ceiling fans, newer AC, and large water heater. Great deck with some water views! This FULLY FURNISHED unit is currently used as a nightly rental. Think about the potential this unit offers for you! Take time to replenish and refresh in your personal hideaway or enjoy all the fantastic amenities of Pointe Royale: outdoor pools, indoor pool, hot tub, pickleball, tennis, basketball, walking trails, exercise room, kids play area, and clubhouse. Plus, don't forget that Pointe Royale offers a world-class golf course, pro shop and restaurant! Fantastic location close to all that you love about Branson: family fun, great restaurants, shows, shopping, The Branson Landing, Silver Dollar City and more!

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.