← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court, Unit 36

Branson, MO, 65616

2 bd2 ba821 sqftBuilt 1995

Listing courtesy of LPT Realty LLC · (417) 813-1762 · MLS# SOM60322250

List price

$186,000

$227/sqft

Listing description
Back on the market at no fault of selller! Very motivated and PRICED TO SELL 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 new water heater, and a completely remodeled lockout bedroom and bathroom, 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!
Financial analysis

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

Monthly cash flow

-$377

Cap rate

4.0%

Cash-on-cash

-12.2%

DSCR

0.62

Est. annual revenue$28,207
Stays / year58
Property tax($1,260)
Insurance($930)
Utilities($3,000)
Electricity($120)
Water($25)
Sewer($20)
Trash($25)
Internet / cable($60)
HOA($2,220)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($20,846)
Net operating income$7,361
Down payment$37,200
Loan amount$148,800
Monthly payment (P&I)$989.97
Annual debt service($11,880)
Annual cash flow-$4,519
Break-even occupancy62.7%

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.

IDX & copyright information