← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court, Unit 1

Branson, MO, 65616

2 bd2 ba728 sqftBuilt 1995

List price

$179,000

120 Spring Creek Ct
Financial analysis

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

Monthly cash flow

$657

Cap rate

10.8%

Cash-on-cash

22.0%

DSCR

1.69

Est. annual revenue$40,150
Stays / year67
Property tax($880)
Insurance($895)
Utilities($3,000)
HOA($0)
Management($8,030)
Maintenance reserve($2,008)
Cleaning($6,023)
Net operating income$19,315
Down payment$35,800
Loan amount$143,200
Monthly payment (P&I)$952.71
Annual debt service($11,433)
Annual cash flow$7,882
Break-even occupancy37.0%

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
Experience the perfect blend of comfort, convenience, and resort-style living in the heart of Branson at Thousand Hills Golf community. Surrounded by mature landscaping, this property offers an exceptional opportunity for full-time living, a vacation retreat, or a proven nightly rental investment.Offering an open-concept floor plan designed for effortless entertaining and relaxation. The spacious living area flows seamlessly into the dining and kitchen spaces, creating a warm and welcoming atmosphere for family and guests. Large windows and outdoor living space provide peaceful views of the surrounding golf course and natural beauty that make Thousand Hills one of Branson's premier destinations.Ownership includes access to the amenities offered within the Thousand Hills community, including a community swimming pool, tennis courts, playground, outdoor grilling areas, and beautifully maintained grounds. Golf enthusiasts will appreciate being just steps away from the championship golf course, while residents enjoy the convenience of a true resort lifestyle.Located within the desirable Thousand Hills development near The Champions and adjacent to Thousand Hills Golf Resort, this condo places you minutes from Branson's world-famous entertainment district, shopping, restaurants, medical facilities, and outdoor recreation. Residents and guests enjoy quick access to Highway 76, Table Rock Lake, Lake Taneycomo, championship golf, live shows, and countless attractions that make Branson one of the Midwest's most popular vacation destinations.Whether you're searching for a personal getaway, income-producing vacation rental, or low-maintenance residence, this Thousand Hills condominium delivers location, amenities, and lifestyle in one exceptional package. Enjoy the benefits of a premier golf course community featuring resort-style amenities, professional grounds maintenance, and strong owner appeal, all while being at the center of everything Branson has to off

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.