← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit 5

Branson, MO, 65616

3 bd3 ba1,643 sqftBuilt 1996

Listing courtesy of Epique Realty · (888) 893-3537 · MLS# SOM60331545

List price

$310,000

$189/sqft

Listing description
Golf-front, top-floor nightly-rental opportunity in the heart of Branson! Unit 5's position at the end of Building 1 creates expansive, unobstructed sightlines across Thousand Hills Golf Course, including the fairway and meandering creek. Enjoy the scenery from the main living area or the enclosed, window-lined sunroom--an exceptional space for relaxing, dining or gathering with guests.The open interior features vaulted ceilings, abundant natural light and direct sightlines between the kitchen and living areas. This spacious condo offers three bedrooms and three full bathrooms, including a loft-style third bedroom and ensuite accommodations. The current rental configuration provides king beds in all three sleeping areas, plus additional sleeping space in the living room and sunroom, accommodating up to 10 guests.Actively operated as a nightly rental for over four years and currently professionally managed, this property offers an established opportunity for investors, vacation-home buyers or those seeking a personal Branson retreat. The COA allows owners to self-manage or choose their preferred property-management company rather than requiring a designated provider, offering valuable flexibility and greater control over operations and management expenses.Conveniently located near Highway 76, shows, dining, shopping, golf and entertainment, with historic downtown Branson approximately three miles away. This top-floor residence is accessed by 16 steps. Buyer and buyer's agent to verify measurements, COA restrictions, nightly-rental eligibility and transfer requirements. Owner/Agent
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

-$1,300

Cap rate

1.4%

Cash-on-cash

-25.2%

DSCR

0.21

Gross rental revenue$30,545
Less: guest-paid fees($4,615)
Net rental revenue$25,930
Stays / year58
Property tax($1,121)
Insurance($1,550)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,588)
Management($5,186)
Maintenance reserve($1,296)
Cleaning($5,256)
Lodging / tourism tax($1,037)
Total operating expenses($21,734)
Net operating income$4,195
Down payment$62,000
Loan amount$248,000
Monthly payment (P&I)$1,649.95
Annual debt service($19,799)
Annual cash flow-$15,604
Break-even occupancy104.9%

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