← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit 3-2

Branson, MO, 65616

2 bd2 ba1,403 sqftBuilt 1996

List price

$210,000

$150/sqft

351 S Wildwood Drive — photo 1351 S Wildwood Drive — photo 2351 S Wildwood Drive — photo 3351 S Wildwood Drive — photo 4351 S Wildwood Drive — photo 5351 S Wildwood Drive — photo 6351 S Wildwood Drive — photo 7351 S Wildwood Drive — photo 8351 S Wildwood Drive — photo 9351 S Wildwood Drive — photo 10351 S Wildwood Drive — photo 11351 S Wildwood Drive — photo 12351 S Wildwood Drive — photo 13351 S Wildwood Drive — photo 14351 S Wildwood Drive — photo 15351 S Wildwood Drive — photo 16351 S Wildwood Drive — photo 17351 S Wildwood Drive — photo 18351 S Wildwood Drive — photo 19351 S Wildwood Drive — photo 20351 S Wildwood Drive — photo 21351 S Wildwood Drive — photo 22351 S Wildwood Drive — photo 23351 S Wildwood Drive — photo 24351 S Wildwood Drive — photo 25351 S Wildwood Drive — photo 26351 S Wildwood Drive — photo 27351 S Wildwood Drive — photo 28351 S Wildwood Drive — photo 29351 S Wildwood Drive — photo 30351 S Wildwood Drive — photo 31351 S Wildwood Drive — photo 32351 S Wildwood Drive — photo 33351 S Wildwood Drive — photo 34351 S Wildwood Drive — photo 35351 S Wildwood Drive — photo 36351 S Wildwood Drive — photo 37351 S Wildwood Drive — photo 38351 S Wildwood Drive — photo 39351 S Wildwood Drive — photo 40351 S Wildwood Drive — photo 41351 S Wildwood Drive — photo 42351 S Wildwood Drive — photo 43
Financial analysis

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

Monthly cash flow

$95

Cap rate

6.9%

Cash-on-cash

2.7%

DSCR

1.08

Est. annual revenue$40,150
Stays / year67
Property tax($983)
Insurance($1,050)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,204)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Lodging / tourism tax($1,606)
Net operating income$14,547
Down payment$42,000
Loan amount$168,000
Monthly payment (P&I)$1,117.71
Annual debt service($13,413)
Annual cash flow$1,135
Break-even occupancy52.2%

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 your ideal Branson getaway or investment opportunity at 351 S Wildwood Dr, Building 3, Unit 2.This spacious 2-bedroom, 2-bathroom condo offers 1,403 square feet of comfortable living, designed for both relaxation and entertaining. The highlight? A sunroom with stunning panoramic views overlooking the golf course--perfect for morning coffee or unwinding after a day on the town.Inside, you'll find an open and inviting layout with generous living space, making it ideal for families, guests, or short-term renters.Located in a well-maintained community, you'll enjoy access to:Golf CourseSwimming poolWith nightly rentals allowed, this property is not just a vacation home--it's a turnkey investment opportunity in one of Branson's most desirable areas.Whether you're looking for a personal retreat, a family vacation spot, or an income-producing property, this condo checks every box.

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.