ACTIVEcondovia mls

530 Spring Creek Road, Unit 9

Branson, MO, 65616

1 bd1 ba871 sqftBuilt 1999

Listing courtesy of Keller Williams Tri-Lakes · (417) 336-4999 · MLS# SOM60337109

Call417-230-8696 Text

List price

$145,000

$166/sqft

Listing description

Sunshine, Ozarks scenery, and a spot near Branson's celebrated Highway 76 Strip come together in this newly listed, fully furnished vacation rental condo. With one bedroom, one bathroom, and approximately 871 square feet, it offers a comfortable home base for personal escapes, guest stays, or an addition to a rental portfolio.An open layout keeps the main living spaces connected, creating an easy setting for morning coffee, casual meals, and post-show recaps. Furnishings are already in place, helping simplify the transition from closing day to getaway mode.The enclosed sunroom is heated and cooled, extending the usable living space through every season. Enjoy the changing Ozarks landscape without surrendering to summer humidity or winter chills. It is equally suited to reading, relaxing, conversation, or planning the next adventure along the Strip.Community amenities add even more ways to enjoy downtime, including outdoor pools, courts, and a playground. Shopping, dining, and entertainment are close at hand along the iconic Highway 76 Strip.Furnished, flexible, and positioned near the action, this Branson retreat is ready to welcome its next owner. Schedule a private tour today and picture your place in the Ozarks.

Financial analysis

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

Monthly cash flow

-$423

Cap rate

2.9%

Cash-on-cash

-17.5%

DSCR

0.45

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$23,477

Stays / year58

Property tax($1,435)

Insurance($725)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,364)

Management($4,695)

Maintenance reserve($1,174)

Cleaning($5,256)

Lodging / tourism tax($939)

Total operating expenses($19,289)

Net operating income$4,188

Down payment$29,000

Loan amount$116,000

Monthly payment (P&I)$771.75

Annual debt service($9,261)

Annual cash flow-$5,073

Break-even occupancy69.3%

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.

Call

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.