← New analysisCompare properties →
ACTIVEcondovia mls

530 Spring Creek Road, Unit 8

Branson, MO, 65616

4 bd4 ba2,097 sqftBuilt 1999

Listing courtesy of EXP Realty, LLC. · (816) 982-5990 · MLS# SOM60328747

List price

$515,000

$246/sqft

Listing description
RARE walk-in 4-bedroom STR! 100+ 5-star ratings, making this one a very popular vacation rental. The past 3-years of revenue history 2023: $57,773 2024: $52,148 2025: $42,476. Turn-key, income-producing nightly rental right here in the heart of Branson! Short-term-rental approved and no management restrictions, this unicorn walk-in, single-level 4-bedroom, 4-bath end-unit floorplan offers the combo of size, location, and convenience all in one. As a true walk-in unit, there are no stairs, and the end-building corner spot provides extra windows, and plenty of natural light. Newly remodeled and fully furnished, this condo stands out with a fresh modern theme, crown molding, luxury LVP flooring, LED lighting, black hardware, and clean, updated finishes throughout. Each bedroom is large, has king size beds with the 4th bedroom having bunk beds and its own private bathroom, creating a guest-favorite layout. The furniture package and decorations are included. Must see to appreciate! The kitchen features white quartz countertops, black backsplash, and matching black stainless appliances. The enclosed sunroom adds even more square footage, plus matching quartz counters, additional cabinetry, and front-row views of the tennis court and pool, plus Branson Strip views in the distance. Located at The Champions Condos just off Highway 76, this property is minutes from live shows, attractions, golf, shopping, restaurants, and Table Rock Lake, making it a rare option for full time living, a second home, or let it pay for itself as a nightly rental. Please note photos for the newer washer and dryer package, the large owners closet, and 120 gallon water heater will be updated soon.
Financial analysis

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

Revenue basis: nightly rate anchored to this listing's own stated revenue — amenity-adjusted ~$52,148/yr gross (confidence 70%).

  • • 530 Spring Creek Road, Branson — $57,773/yr (actual 2023)
  • • 530 Spring Creek Road, Branson — $52,148/yr (actual 2024)
  • • 530 Spring Creek Road, Branson — $42,476/yr (actual 2025)

Comp-derived from listing-reported revenue — directional, not audited.

Monthly cash flow

-$1,677

Cap rate

2.5%

Cash-on-cash

-19.5%

DSCR

0.39

Gross rental revenue$52,148
Less: guest-paid fees($7,998)
Net rental revenue$44,150
Stays / year58
Property tax($2,625)
Insurance($2,575)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($5,424)
Management($8,830)
Maintenance reserve($2,208)
Cleaning($5,256)
Lodging / tourism tax($1,766)
Total operating expenses($31,384)
Net operating income$12,766
Down payment$103,000
Loan amount$412,000
Monthly payment (P&I)$2,741.05
Annual debt service($32,893)
Annual cash flow-$20,126
Break-even occupancy85.0%

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