← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood 4-4 Drive

Branson, MO, 65616

2 bd2 ba1,400 sqftBuilt 1996

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60330114

List price

$250,000

$179/sqft

Listing description
Fully furnished LUXURY golf front condo in the heart of Branson! Walk-in level with no steps and close to the pool! This comes fully furnished with upgrades galore! The kitchen has newer cabinets, granite counters, stainless steel appliances, full-size pantry, barstool seating and a dedicated dining area! The living room features designer furniture, electric fireplace with custom mantle piece and stone tile backdrop! The sunroom is fully enclosed, heated and cooled for extra living space, and second sleeper-sofa for extra guests! The master bedroom is huge, has access to the sunroom, double-sinks, matching granite, matching cabinetry, and a custom walk-in shower! The second bedroom is also large with another king size bed, remodeled bathroom with walk-in shower as well. Even the washer and dryer combo has been upgraded! Located at The Fairways just off the 76 strip, this property is minutes from live shows, attractions, golf, shopping, restaurants, and Table Rock Lake, making it a rare option for full time living, a second home, or your personal vacation getaway retreat!
Financial analysis

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

Monthly cash flow

-$776

Cap rate

2.7%

Cash-on-cash

-18.6%

DSCR

0.42

Est. annual revenue$28,207
Stays / year58
Property tax($957)
Insurance($1,250)
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($21,547)
Net operating income$6,660
Down payment$50,000
Loan amount$200,000
Monthly payment (P&I)$1,330.60
Annual debt service($15,967)
Annual cash flow-$9,308
Break-even occupancy78.3%

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