ACTIVEcondovia mls

351 S Wildwood Drive, Unit 4-4

Branson, MO, 65616

0 bd0 ba1,198 sqftBuilt 1996

List price

$289,900

Financial analysis

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

Monthly cash flow

-$300

Cap rate

5.1%

Cash-on-cash

-6.2%

DSCR

0.81

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$35,131

Stays / year67

Property tax($957)

Insurance($1,450)

Utilities($3,000)

HOA($0)

Management($7,026)

Maintenance reserve($1,757)

Cleaning($6,023)

Net operating income$14,919

Down payment$57,980

Loan amount$231,920

Monthly payment (P&I)$1,542.97

Annual debt service($18,516)

Annual cash flow-$3,597

Break-even occupancy64.7%

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

Luxury at its finest! True walk-in level with no steps and a panoramic golf course view from the fully finished sunroom, adding valuable living space! This beautifully updated condo features matching granite countertops, designer cabinetry, and fully remodeled bathrooms with walk in showers. Furniture package included subject to some reserve items. Never used as a short-term rental, but zoned for nightly rental use, making it an excellent option for a vacation rental, second home, or personal retreat. Located at The Fairways at Thousand Hills near the heart of the Branson Strip, with access to the large community swimming pool as well!

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.