← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit Bldg 12 Unit 2

Branson, MO, 65616

2 bd2 ba1,431 sqftBuilt 1997

List price

$289,700

37
Financial analysis

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

Monthly cash flow

$12

Cap rate

6.4%

Cash-on-cash

0.3%

DSCR

1.01

Est. annual revenue$40,150
Stays / year67
Property tax($997)
Insurance($1,449)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,645
Down payment$57,940
Loan amount$231,760
Monthly payment (P&I)$1,541.91
Annual debt service($18,503)
Annual cash flow$142
Break-even occupancy54.7%

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
HUGE DECK, YES A DECK right on the golf course. THE ONLY one at the Fairways of Thousand Hills Golf Course. You can sit out there for hours enjoying the view on this wonderful composite deck. Watch people teeing off just feet away or just watch the grass grow. This 2 bedroom 2 bath condo has been well maintained as a second home and will be furnished with everything you need. Want a second home? This is the one, the one that will actually feel like a home. The sunroom and deck provide the solution to the problem many condos have, lack of entertainment space. The open concept plus nearly 400 sqft of indoor/outdoor space will expand the possibilities beyond your usual condo. The tile flooring and primary bathroom walls have been modernized along with the sunroom, with its grey tones, it is sure to please. This home is currently a second home but will be fully furnished as they are ready to let someone else enjoy the beauty it provides. There is an outdoor pool, the COA leases just down the parking lot from the condo. If you have nightly rental guests or friends who come to visit, they will enjoy the pool, golf course and all the entertainment the Branson strip offers just up the road. Whether it is mini golf, roller coasters, or live music, this Branson condo will be the answer. Do NOT let this one of a kind condo get away.

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.