← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court B1-U23

Branson, MO, 65616

2 bd2 ba728 sqftBuilt 1995

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60306223

List price

$182,500

$251/sqft

Listing description
Welcome to 120 Spring Creek Court Unit 23 at The Champions at Thousand Hills--an opportunity to own a fully furnished, turnkey 2-bedroom, 2-bath, walk-in lockout condo in the heart of Branson, Missouri! Offered at $182,500, this versatile property provides possibilities as a vacation home, primary residence, long-term rental, or income-producing nightly rental investment. The current owners purchased this condo new and have enjoyed countless memorable visits to Branson. Now it's your opportunity to create your own Ozarks memories in this beautifully maintained retreat. This lockout floorplan condo comes fully furnished and turnkey, including furniture, decor, and kitchen essentials, so you can move right in or begin hosting guests immediately. Relax and enjoy the peaceful view from the enclosed porch--the perfect spot for morning coffee, an evening beverage, or taking in the beauty of the Ozarks. The location is truly unbeatable, placing you minutes from everything Branson is famous for, including world-class shows, attractions, shopping, dining, medical facilities, Silver Dollar City, golf courses, and Table Rock Lake. Whether you're seeking outdoor adventures, entertainment, or simply a relaxing getaway, this condo puts it all within easy reach. The Champions at Thousand Hills offers the ideal blend of convenience and low-maintenance living in one of Branson's most desirable areas. Whether you're looking for a Branson vacation condo, second home, full-time residence, or investment property, this one checks all the boxes. This is your chance to own a turnkey Branson condo with a flexible lockout design, prime location, and endless possibilities. Schedule your private showing today and start imagining the memories waiting to be made! (Vacation rental license required within the City of Branson.)
Financial analysis

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

Monthly cash flow

-$331

Cap rate

4.2%

Cash-on-cash

-10.9%

DSCR

0.66

Est. annual revenue$28,207
Stays / year58
Property tax($1,260)
Insurance($913)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,220)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($20,529)
Net operating income$7,678
Down payment$36,500
Loan amount$146,000
Monthly payment (P&I)$971.34
Annual debt service($11,656)
Annual cash flow-$3,978
Break-even occupancy60.9%

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