← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court B1-U23

Branson, MO, 65616

2 bd2 ba728 sqftBuilt 1995

List price

$182,500

120 Spring Creek Ct #23 Exterior
Financial analysis

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

Monthly cash flow

$605

Cap rate

10.4%

Cash-on-cash

19.9%

DSCR

1.62

Est. annual revenue$40,150
Stays / year67
Property tax($1,260)
Insurance($913)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,917
Down payment$36,500
Loan amount$146,000
Monthly payment (P&I)$971.34
Annual debt service($11,656)
Annual cash flow$7,261
Break-even occupancy38.4%

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
Oh the possibilities, as the newest owners of this stunning 2 bedroom 2 bath, walk-in, lockout, fully furnished condo at The Champions at Thousand Hills at 120 Spring Creek Court Unit 23, offered at $190,000. Imagine the opportunities that await you! Current owners bought this condo new and have enjoyed many fond memories of their visits to Branson, and now it's your turn to create your own unforgettable experiences. The new owners have so many options to explore: use it as their primary residence, a cozy vacation home, lease it to a renter long-term, or capitalize on the thriving short-term nightly rental market. The location is truly unbeatable, with proximity to all the action: Branson's shows, attractions, shopping, restaurants, medical facilities, the iconic Silver Dollar City, and Table Rock Lake. Oh, and then there's the lovely view from the enclosed porch, perfect for sipping morning coffee or enjoying a relaxing evening with a cocktail. Whether you're a nature lover, a foodie, or an adventure-seeker, this condo has something for everyone. And, as a bonus, the condo is fully furnished and turnkey with all furniture, furnishings, decor and dishes, so you can move right in and start enjoying your new lifestyle. (Vacation rental license required in the City of Branson.)

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.