ACTIVEcondovia mls

120 Spring Creek Court, Unit 32

Branson, MO, 65616

2 bd2 ba859 sqftBuilt 1995

List price

$189,900

Financial analysis

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

Monthly cash flow

$559

Cap rate

9.9%

Cash-on-cash

17.7%

DSCR

1.55

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($1,300)

Insurance($950)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$18,840

Down payment$37,980

Loan amount$151,920

Monthly payment (P&I)$1,010.73

Annual debt service($12,129)

Annual cash flow$6,712

Break-even occupancy39.7%

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

PENTHOUSE CONDO IN THE HEART OF BRANSON! This 2 Bedroom 2 Bath lock-out condo in The Champions at Thousand Hills comes FULLY FURNISHED, and features vaulted ceilings, a spacious master suite, and a peaceful enclosed sunroom overlooking Thousand Hills Golf Course. Conveniently located only minutes from all of the entertainment, shopping and dining of the 76 Strip, and ~15 minutes from Historic Downtown and the Branson Landing. Whether you're looking for a 2nd home, full-time living, or want to take advantage of the nightly rental flexibility of the lock-out, you won't want to miss out on this one!

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.