ACTIVEcondovia mls

120 Spring Creek Court, Unit 12

Branson, MO, 65616

2 bd2 ba728 sqftBuilt 1995

Listing courtesy of Real Estate United · (417) 231-7461 · MLS# SOM60294920

List price

$178,900

$246/sqft

Listing description

Whether you are looking for an income producing investment property, vacation home, or full-time living, this unit has it all! Located in The Champions of Thousand Hills, this recently updated 2 bed, 2 bath comes turn-key with everything staying and has beautiful views of the picturesque pond and highly esteemed Thousand Hills golf course from the glass enclosed back patio. Complete with many amenities including the outdoor pool and tennis courts, just a short walk from the unit, providing convenience at its finest. Cruise over to Table Rock Lake for lake fun or the Branson Strip for shows, shopping, and dining with family and friends within minutes to enjoy everything that Branson has to offer! Don't wait, schedule your private showing today to see it for yourself!

Financial analysis

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

Monthly cash flow

-$265

Cap rate

4.6%

Cash-on-cash

-8.9%

DSCR

0.72

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$28,207

Stays / year58

Property tax($749)

Insurance($895)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,184)

Management($5,641)

Maintenance reserve($1,410)

Cleaning($5,256)

Lodging / tourism tax($1,128)

Total operating expenses($19,964)

Net operating income$8,244

Down payment$35,780

Loan amount$143,120

Monthly payment (P&I)$952.18

Annual debt service($11,426)

Annual cash flow-$3,183

Break-even occupancy58.3%

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.