← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit Bldg 12 Unit 2

Branson, MO, 65616

2 bd2 ba1,431 sqftBuilt 1997

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60324268

List price

$267,700

4% price cut$279,700

$187/sqft

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 so you can imagine how many great memories have been made here. The bonus to this well cared for condos is that it will be fully furnished. 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. Average utilities and insurance are low and check out the taxes. Do NOT let this one of a kind condo get away.
Financial analysis

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

Monthly cash flow

-$880

Cap rate

2.4%

Cash-on-cash

-19.7%

DSCR

0.38

Est. annual revenue$28,207
Stays / year58
Property tax($997)
Insurance($1,339)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,204)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($21,675)
Net operating income$6,532
Down payment$53,540
Loan amount$214,160
Monthly payment (P&I)$1,424.81
Annual debt service($17,098)
Annual cash flow-$10,566
Break-even occupancy82.3%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

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.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.

IDX & copyright information