← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court, Unit 12

Branson, MO, 65616

2 bd2 ba728 sqftBuilt 1995

List price

$178,900

Financial analysis

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

Monthly cash flow

$668

Cap rate

10.9%

Cash-on-cash

22.4%

DSCR

1.70

Est. annual revenue$40,150
Stays / year67
Property tax($749)
Insurance($895)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,446
Down payment$35,780
Loan amount$143,120
Monthly payment (P&I)$952.18
Annual debt service($11,426)
Annual cash flow$8,020
Break-even occupancy36.7%

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
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!

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.