ACTIVEcondovia mls

305 Wimbledon Drive, Unit 12

Branson, MO, 65616

3 bd2 ba2,120 sqftBuilt 1992

List price

$429,000

Financial analysis

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

Monthly cash flow

-$499

Cap rate

5.0%

Cash-on-cash

-7.0%

DSCR

0.78

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$49,184

Stays / year67

Property tax($1,604)

Insurance($2,145)

Utilities($3,000)

HOA($2,700)

Management($9,837)

Maintenance reserve($2,459)

Cleaning($6,023)

Net operating income$21,416

Down payment$85,800

Loan amount$343,200

Monthly payment (P&I)$2,283.32

Annual debt service($27,400)

Annual cash flow-$5,984

Break-even occupancy65.7%

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

THIS NEWLY REMODELED 3 BEDROOM, 2 BATH CONDO IS LOCATED IN BEAUTIFUL POINTE ROYALE GOLF VILLAGE. THIS CONDO IS SPACIOUS AND BRIGHT AND IS A TOP CORNER UNIT AND IT HAS GREAT VIEWS OF THE GOLF COURSE OR LAKE TANEYCOMO FROM EVERY WINDOW. THERE IS ALSO A BEAUTIFUL LAKE VIEW FROM THE PORCH. THIS CONDO HAS MANY UPGRADES SUCH AS HIGH ALLERGEN TRANE HVAC SYSTEM; NEWER PAINT, WOOD LAMINATE FLOORS, CARPET; FURNITURE; WALK IN SHOWER AND MOTORIZED BLINDS. IT IS IN A GREAT LOCATION, CLOSE TO THE LAKE AND A SHORT WALK TO THE CLUBHOUSE. THIS CONDO WOULD BE PERFECT FOR A VACATION HOME OR AN INVESTMENT, IT IS NIGHTLY RENTAL READY. A MUST SEE!

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.