ACTIVEcondovia mls

350 S Wildwood Drive, Unit 28

Branson, MO, 65616

2 bd2 ba1,302 sqftBuilt 1993

List price

$209,000

Financial analysis

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

Monthly cash flow

$434

Cap rate

8.9%

Cash-on-cash

12.5%

DSCR

1.39

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,490)

Insurance($1,045)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,555

Down payment$41,800

Loan amount$167,200

Monthly payment (P&I)$1,112.39

Annual debt service($13,349)

Annual cash flow$5,206

Break-even occupancy43.1%

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

REDUCED OPPORTUNITY! Income Producing condo in the Heart of it all. Roomy Penthouse unit in the middle of everything Branson, yet far enough off the strip for a peaceful setting. This turnkey furnished 2Bdrm/2bath condo is great for a nightly rental investment, vacation home or full time residence. The Foothills is a well maintained complex and one of the few with outdoor & indoor pools. Also has hot tub and sauna. It is just a couple blocks off the strip and there are alternate routes to get around in the busy times. Shopping and restaurants nearby as well all the entertainment options to enjoy Branson. Owners have maintained this condo and hosted many guests over the past few years. While they have great rental history, there is room to continue increasing rentals. Buyers and agents do their own due diligence on all information. Come take a look and you will likely put this one on your short list to consider buying. Thanks for looking and God Bless!

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.