ACTIVEcondovia mls

530 Spring Creek Road, Unit 5-7

Branson, MO, 65616

1 bd1 ba719 sqftBuilt 1999

Listing courtesy of Smith Realty · (417) 986-7917 · MLS# SOM60333966

List price

$145,000

$202/sqft

Listing description

TURNKEY NIGHTLY RENTAL WALK-IN UNIT INCOME PRODUCER!Investors and Branson getaway seekers--this one is ready to make you money! This beautifully furnished, turnkey 1-bedroom condo offers the perfect combination of income-producing potential, convenience, and a prime Branson location. Best of all, this is a true walk-in unit with NO stairs up or down, making access easy for guests and owners alike.The spacious bedroom features a comfortable king-size bed and overlooks the sparkling pool and tennis courts, creating a relaxing resort-style atmosphere. After a day enjoying Branson, unwind in the jetted/jacuzzi tub, relax by the electric fireplace, or enjoy your favorite shows on the 46'' TV with custom wall unit. A full-size washer and dryer add even more convenience. The kitchen is equipped with a small refrigerator and microwave, perfect for guests who want the convenience of preparing light meals and snacks.Located just blocks from Branson's famous Highway 76, you'll be minutes from world-class entertainment, live shows, restaurants, shopping, and countless attractions.Best of all, this is truly turnkey! ALL furnishings, decor, housewares, linens, kitchen supplies, and rental-ready items convey with the property, allowing the new owner to step in and continue the nightly rental operation without the expense and hassle of furnishing it from scratch.Whether you're looking for an investment property, a personal Branson getaway, or both, this condo is ready to start generating income for its new owner! Bring your suitcase, take the keys, and get ready to MAKE $$$!

Financial analysis

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

Monthly cash flow

-$357

Cap rate

3.4%

Cash-on-cash

-14.8%

DSCR

0.54

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$24,178

Stays / year58

Property tax($1,148)

Insurance($725)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($2,364)

Management($4,836)

Maintenance reserve($1,209)

Cleaning($5,256)

Lodging / tourism tax($967)

Total operating expenses($19,205)

Net operating income$4,973

Down payment$29,000

Loan amount$116,000

Monthly payment (P&I)$771.75

Annual debt service($9,261)

Annual cash flow-$4,288

Break-even occupancy65.3%

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.

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.