← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court, Unit 36

Branson, MO, 65616

2 bd2 ba821 sqftBuilt 1995

List price

$194,500

20250924224820168978000000-o
Financial analysis

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

Monthly cash flow

$536

Cap rate

9.7%

Cash-on-cash

16.5%

DSCR

1.52

Est. annual revenue$40,150
Stays / year67
Property tax($1,260)
Insurance($973)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$18,857
Down payment$38,900
Loan amount$155,600
Monthly payment (P&I)$1,035.21
Annual debt service($12,423)
Annual cash flow$6,435
Break-even occupancy40.3%

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
NEW LOW PRICE & Excellent Rental Opportunity! Beautiful two-bedroom condo in The Champions at Thousand Hills, Branson, MO, one of the area's most desirable resort-style communities. This fully furnished and tastefully decorated end-unit condo feels exceptionally private and is surrounded by mature trees, offering stunning elevated views of the lush Thousand Hills Golf Course with Highway 76 sparkling in the distance. Recent upgrades include a brand-new HVAC system, new water heater, completely remodeled lockout bedroom and bathroom, all new windows, plus the seller has already paid the special assessment which added abrand-new roof, new concrete steps & freshly painted railings. Enjoy carefree resort living with excellent amenities including a swimming pool, pool house, tennis court, playground, and outdoor grilling areas. Whether you're seeking a personal vacation retreat or a high-performing nightly rental investment in a prime Branson location, this turnkey condo delivers comfort, quality, and strong income potential. Don't miss out--schedule your private showing today and make The Champions at Thousand Hills your new home or profitable getaway!

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.