← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit 5

Branson, MO, 65616

3 bd3 ba1,643 sqftBuilt 1997

List price

$290,000

$177/sqft

351 S Wildwood Drive — photo 1351 S Wildwood Drive — photo 2351 S Wildwood Drive — photo 3351 S Wildwood Drive — photo 4351 S Wildwood Drive — photo 5351 S Wildwood Drive — photo 6351 S Wildwood Drive — photo 7351 S Wildwood Drive — photo 8351 S Wildwood Drive — photo 9351 S Wildwood Drive — photo 10351 S Wildwood Drive — photo 11351 S Wildwood Drive — photo 12351 S Wildwood Drive — photo 13351 S Wildwood Drive — photo 14351 S Wildwood Drive — photo 15351 S Wildwood Drive — photo 16351 S Wildwood Drive — photo 17351 S Wildwood Drive — photo 18351 S Wildwood Drive — photo 19351 S Wildwood Drive — photo 20351 S Wildwood Drive — photo 21351 S Wildwood Drive — photo 22351 S Wildwood Drive — photo 23351 S Wildwood Drive — photo 24351 S Wildwood Drive — photo 25
Financial analysis

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

Monthly cash flow

$126

Cap rate

6.9%

Cash-on-cash

2.6%

DSCR

1.08

Est. annual revenue$49,184
Stays / year67
Property tax($1,121)
Insurance($1,450)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,588)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Lodging / tourism tax($1,967)
Net operating income$20,039
Down payment$58,000
Loan amount$232,000
Monthly payment (P&I)$1,543.50
Annual debt service($18,522)
Annual cash flow$1,517
Break-even occupancy52.1%

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
Top corner condo with only the best golf course views in the middle of Branson! Original owner; never rented and had custom hardwood floors installed when building! Huge vaulted ceilings, plus a fully enclosed sunroom for even more space! All updated kitchen stainless appliances and furniture shall convey. Never used as a vacation rental before, but it is properly zoned and approved for nightly rentals in Branson, plus no restrictions on who you can use for management here at The Fairways!

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.