← New analysisCompare properties →
ACTIVEcondovia mls

255 Wimbledon Drive, Unit 6

Branson, MO, 65616

2 bd2 ba1,409 sqftBuilt 1993

List price

$220,000

63-6
Financial analysis

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

Monthly cash flow

$110

Cap rate

7.0%

Cash-on-cash

3.0%

DSCR

1.09

Est. annual revenue$40,150
Stays / year67
Property tax($1,709)
Insurance($1,100)
Utilities($3,000)
HOA($2,915)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$15,366
Down payment$44,000
Loan amount$176,000
Monthly payment (P&I)$1,170.93
Annual debt service($14,051)
Annual cash flow$1,314
Break-even occupancy52.0%

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
Welcome to easy living in this walk-in level 2-bedroom, 2-bath condo located in a sought after gated community! Enjoy beautiful golf course views from your private sunroom overlooking hole #1. Just steps from the clubhouse, pools, and moments from lake access. This condo combines comfort, conveience, and a prime location. Perfect for full-time living or a weekend retreat.

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.