← New analysisCompare properties →
ACTIVEcondovia mls

330 S Wildwood Drive, Unit 7

Branson, MO, 65616

3 bd3 ba1,265 sqftBuilt 2004

Listing courtesy of Table Rock Sunset Properties · (417) 597-4148 · MLS# SOM60325952

List price

$324,700

$257/sqft

Listing description
Just off the Hwy 76 Country Blvd is this 3 Bedroom, 3 Bath Penthouse Condo with awesome view. Take the elevator up to this lovely unit. . This beautiful Condo has spacious comfortable rooms, well furnished and all appliances including washer/dryer. Close to Entertainment, shops and restaurants. Views of Thousand Hills Golf Course, the community pool and outdoor fenced Basketball court from the covered patio Available for income from nightly rentals or use as your private vacation home. Call today.
Financial analysis

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

Revenue basis: nightly rate anchored to 4 comparable rentals in the same community — amenity-adjusted ~$30,545/yr gross (confidence 53%).

  • • 530 Spring Creek Road, Branson — $57,773/yr (actual 2023)
  • • 530 Spring Creek Road, Branson — $52,148/yr (actual 2024)
  • • 530 Spring Creek Road, Branson — $42,476/yr (actual 2025)
  • • 500 Spring Creek Court, Branson — $50,000/yr (actual)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$1,378

Cap rate

1.3%

Cash-on-cash

-25.5%

DSCR

0.20

Gross rental revenue$30,545
Less: guest-paid fees($4,615)
Net rental revenue$25,930
Stays / year58
Property tax($1,146)
Insurance($1,624)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($3,480)
Management($5,186)
Maintenance reserve($1,296)
Cleaning($5,256)
Lodging / tourism tax($1,037)
Total operating expenses($21,725)
Net operating income$4,205
Down payment$64,940
Loan amount$259,760
Monthly payment (P&I)$1,728.19
Annual debt service($20,738)
Annual cash flow-$16,534
Break-even occupancy108.3%

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