← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit 2

Branson, MO, 65616

2 bd2 ba1,400 sqftBuilt 1996

Listing courtesy of One.Five Real Estate Advisors · (417) 995-1515 · MLS# SOM60329551

List price

$234,000

$167/sqft

Listing description
Location is everything, and this golf-front condo at The Fairways Condominiums delivers it: tucked into the Thousand Hills golf community, this fully furnished, ground-floor unit sits directly on the 16th hole tee box, with tree- and hilltop views rolling out from the enclosed four seasons room. Yet for all its quiet, green surroundings, you're just a few blocks from the restaurants, shows, and shopping that make the 76 Strip the heart of Branson.Spanning 1,400 square feet, this extra clean, updated, well-maintained 2-bedroom, 2-bath condo sleeps up to nine -- ideal as a full-time residence, family getaway, or income-producing nightly rental. Both bedrooms are generously sized with king beds; the primary suite features a private en-suite bath, sliding glass doors to the sunroom, and direct golf course views. The second bedroom includes its own attached bath with a step-in shower.The open living and kitchen layout is built for entertaining, anchored by a stacked-stone electric fireplace, two recliners, and a comfortable sofa. The eat-in kitchen offers bar seating for six plus a table for two. The original dining room has been converted into a game room with an extra day bed for added sleeping capacity.The true showpiece is the enclosed four seasons room, with windows on nearly every side framing an unobstructed fairway and hills view, plus its own sleeper sofa and a table with four chairs -- perfect for morning coffee or sunset dinners. A private ground-floor entry opens onto a small patio.The Thousand Hills community offers a swimming pool, well-kept grounds, and the golf course as your backyard, just minutes from Branson's live theaters, dining, and entertainment. This condo checks every box: location, space, views, and flexibility.
Financial analysis

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

Monthly cash flow

-$644

Cap rate

3.1%

Cash-on-cash

-16.5%

DSCR

0.48

Est. annual revenue$28,908
Stays / year58
Property tax($983)
Insurance($1,170)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,204)
Management($5,782)
Maintenance reserve($1,445)
Cleaning($5,256)
Lodging / tourism tax($1,156)
Total operating expenses($21,696)
Net operating income$7,212
Down payment$46,800
Loan amount$187,200
Monthly payment (P&I)$1,245.45
Annual debt service($14,945)
Annual cash flow-$7,733
Break-even occupancy72.3%

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.

IDX & copyright information