ACTIVEcondovia mls

530 Spring Creek Road, Unit 11

Branson, MO, 65616

1 bd1 ba719 sqftBuilt 1999

Listing courtesy of Trophy Properties and Auction · (855) 573-5263 · MLS# SOM60318096

List price

$122,000

$170/sqft

Listing description

Welcome to this well-maintained 1 bedroom, 1 bathroom condo at The Champions at Thousand Hills, located in the heart of Branson. This unit is approved for short-term rentals and is being sold fully furnished, making it an excellent turnkey investment opportunity, vacation rental, or personal getaway. Enjoy being just minutes from Branson's top entertainment, restaurants, shopping, and attractions, while also having access to great on-site amenities including Thousand Hills Golf Course, a community pool, and tennis courts. Whether you're looking for a low-maintenance investment property or a convenient place to stay while enjoying everything Branson has to offer, this condo offers the perfect combination of location, flexibility, and lifestyle.

Financial analysis

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

Monthly cash flow

-$278

Cap rate

3.6%

Cash-on-cash

-13.7%

DSCR

0.57

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$21,900

Stays / year58

Property tax($1,148)

Insurance($610)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($1,380)

Management($4,380)

Maintenance reserve($1,095)

Cleaning($5,256)

Lodging / tourism tax($876)

Total operating expenses($17,445)

Net operating income$4,455

Down payment$24,400

Loan amount$97,600

Monthly payment (P&I)$649.34

Annual debt service($7,792)

Annual cash flow-$3,337

Break-even occupancy63.6%

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.