← New analysisCompare properties →
ACTIVEcondovia mls

530 Spring Creek Road, Unit 12

Branson, MO, 65616

4 bd4 ba2,097 sqftBuilt 1999

Listing courtesy of RE/MAX SHOWTIME · (417) 567-0112 · MLS# SOM60334413

List price

$339,900

$162/sqft

Listing description
Discover the ultimate Branson lifestyle or your next high-performing investment with this turnkey 4-bedroom, 4-bathroom, 2,097 sq ft condo nestled in the prestigious Thousand Hills Golf Community. Whether you are searching for a profitable addition to your portfolio or a spacious vacation retreat, this property delivers unmatched convenience right in the heart of America's favorite family entertainment destination. Why This Condo is an Unbeatable Purchase: Prime Branson Location: Enjoy effortless access to the Branson Entertainment Strip, Branson Landing, and Silver Dollar City, plus close proximity to local hospitals and top-tier medical facilities. Maximum ROI Potential: Zoned for Nightly Rentals, allowing you to maximize your return on investment. True Turnkey Convenience: Sold fully furnished and beautifully appointed with stylish decor, comfortable bedding, all major appliances, and complete kitchen essentials. It is 100% ready for immediate rental income or your own personal arrival. Outdoor Recreation at Your Doorstep: Steps away from premier golfing and hiking, and just minutes from the pristine waters of both Table Rock Lake and Lake Taneycomo. This is an active vacation rental so Check out the 3D Virtual Tour if it's booked when you would like to preview the unit.
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 3 comparable rentals in the same community — amenity-adjusted ~$52,148/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)

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

Monthly cash flow

-$672

Cap rate

4.0%

Cash-on-cash

-11.9%

DSCR

0.63

Gross rental revenue$52,148
Less: guest-paid fees($7,998)
Net rental revenue$44,150
Stays / year58
Property tax($2,625)
Insurance($1,700)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,424)
Management($8,830)
Maintenance reserve($2,208)
Cleaning($5,256)
Lodging / tourism tax($1,766)
Total operating expenses($30,508)
Net operating income$13,642
Down payment$67,980
Loan amount$271,920
Monthly payment (P&I)$1,809.09
Annual debt service($21,709)
Annual cash flow-$8,067
Break-even occupancy62.8%

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