← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit 6

Branson, MO, 65616

3 bd3 ba1,646 sqftBuilt 1997

Listing courtesy of Lane Branch Realty · (417) 300-0288 · MLS# SOM60331343

List price

$339,000

$206/sqft

Listing description
Investment opportunity in the heart of Branson! This fully furnished 3-bedroom, 3-bath, two-story condo in the highly desirable Thousand Hills community is already operating as a successful short-term rental, making it a true turnkey investment or the perfect personal getaway.The spacious floor plan offers an inviting living area, an updated kitchen with plenty of room for entertaining, and an enclosed sunroom overlooking the beautiful golf course. Complete with a wet bar, it's the perfect place to enjoy your morning coffee or relax after a day of exploring Branson.Located just minutes from the famous Branson Strip, you'll have quick access to live entertainment, shopping, restaurants, Silver Dollar City, Table Rock Lake, and everything that makes Branson one of the Midwest's top vacation destinations. At the same time, Thousand Hills offers a peaceful setting with resort-style amenities, including golf, swimming pools, and walking paths.Whether you're searching for a primary residence, a vacation home, or a property with proven income potential, this one delivers. Sold fully furnished and ready for its next owner, all that's missing is you!
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

-$1,549

Cap rate

0.9%

Cash-on-cash

-27.4%

DSCR

0.14

Gross rental revenue$30,545
Less: guest-paid fees($4,615)
Net rental revenue$25,930
Stays / year58
Property tax($1,938)
Insurance($1,695)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,756)
Management($5,186)
Maintenance reserve($1,296)
Cleaning($5,256)
Lodging / tourism tax($1,037)
Total operating expenses($22,864)
Net operating income$3,065
Down payment$67,800
Loan amount$271,200
Monthly payment (P&I)$1,804.30
Annual debt service($21,652)
Annual cash flow-$18,586
Break-even occupancy115.8%

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