ACTIVEcondovia mls

305 Wimbledon Drive, Unit 2

Branson, MO, 65616

2 bd2 ba1,440 sqftBuilt 1992

List price

$379,000

Financial analysis

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

Monthly cash flow

-$685

Cap rate

4.2%

Cash-on-cash

-10.8%

DSCR

0.66

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,604)

Insurance($1,895)

Utilities($3,000)

HOA($1,600)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$15,991

Down payment$75,800

Loan amount$303,200

Monthly payment (P&I)$2,017.20

Annual debt service($24,206)

Annual cash flow-$8,216

Break-even occupancy73.8%

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

Looking for a walk-in unit? This condo would be perfect for you. Gorgeous walk in, 2 bedroom, 2 bath condo located in Pointe Royale Golf Village on #1 Fairway! Unit has been renovated featuring granite countertops, tile and luxury plank flooring, no expense spared, everything is top quality. Along with top-of-the-line furnishings. It is perfect for full time living, vacation home or nightly rental. A must see! Won't last.

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.