← New analysisCompare properties →
ACTIVEcondovia mls

530 Spring Creek Road, Unit 11

Branson, MO, 65616

1 bd1 ba719 sqftBuilt 1999

List price

$130,000

1
Financial analysis

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

Monthly cash flow

$351

Cap rate

9.6%

Cash-on-cash

16.2%

DSCR

1.51

Est. annual revenue$31,116
Stays / year67
Property tax($1,148)
Insurance($650)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,516
Down payment$26,000
Loan amount$104,000
Monthly payment (P&I)$691.91
Annual debt service($8,303)
Annual cash flow$4,213
Break-even occupancy41.6%

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
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.

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.