← New analysisCompare properties →
ACTIVEcondovia mls

351 S Wildwood Drive, Unit 12-1

Branson, MO, 65616

2 bd2 ba1,403 sqftBuilt 1997

List price

$239,000

11-web-or-mls-DSC05952
Financial analysis

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

Monthly cash flow

$244

Cap rate

7.6%

Cash-on-cash

6.1%

DSCR

1.19

Est. annual revenue$40,150
Stays / year67
Property tax($1,701)
Insurance($1,195)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,194
Down payment$47,800
Loan amount$191,200
Monthly payment (P&I)$1,272.06
Annual debt service($15,265)
Annual cash flow$2,929
Break-even occupancy48.3%

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
EXCEPTIONAL INVESTMENT OPPORTUNITY with proven income. This unit has generated gross income of $62,649 in the first 27 months of service. Tee off into effortless living at Thousand Hills. Nestled in the heart of the ''Live Entertainment Capital of the World,'' this peaceful, low-maintenance, expertly updated, move-in-ready golf-front retreat offers the perfect summer escape for family and friends. managed by Thousand Hills Mgmt Co. Step out your back door with your morning coffee and enjoy the golfers putting on the 13th hole, or relax indoors while enjoying front-row views of golfers perfecting their swing. This home truly delivers the best of golf-course living.The location is unbeatable--just minutes from the Branson Strip, where world-class dining, shopping, family attractions, live shows, and museums await. You're also within 10 minutes of two pristine lakes: Lake Taneycomo, renowned for tournament-level fishing, and Table Rock Lake, fishing tournaments, thrilling watersports, floating restaurants, and endless outdoor fun. This beautifully remodeled, fully furnished condo offers stunning golf course views and exceptional comfort. Meticulously maintained, the spacious layout includes a large all-season sunroom overlooking the 13th hole of Thousand Hills Golf Course--perfect for relaxing or entertaining.The condo features a fully equipped kitchen with a breakfast bar, a separate dining area, a welcoming living room, and two generously sized bedrooms, each with a full bath. Located in the highly sought-after Fairways of Thousand Hills, this property is vacation-rental approved and ready for full-time living, nightly rentals, or long-term investment. Opportunities like this don't last long. Check out the fantastic nightly rental income that this condo has produced.

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.