← New analysisCompare properties →
ACTIVEcondovia mls

120 Spring Creek Court, Unit 23

Branson, MO, 65616

2 bd2 ba728 sqftBuilt 1995

Listing courtesy of Branson USA Realty, LLC · (417) 334-8962 · MLS# SOM60330850

List price

$179,500

$247/sqft

Listing description
Welcome to 120 Spring Creek Court Unit 23 at The Champions at Thousand Hills, where location, flexibility, and value come together in the heart of Branson, Missouri. Priced at $179,500, this fully furnished, turnkey 2-bedroom, 2-bath walk-in lockout condo offers an outstanding opportunity as a primary residence, vacation home, long-term rental, or income-producing nightly rental (vacation rental license required within the City of Branson). Lovingly maintained by the original owners since new, this inviting condo has provided years of cherished family vacations and is now ready for its next owners to create lasting Ozarks memories. The desirable lockout floor plan provides exceptional versatility for personal use, rental income, or accommodating family and friends. This move-in-ready condo includes furniture, decor, kitchen essentials, and everything needed to begin enjoying the property immediately or welcoming guests from day one. The spacious living area flows seamlessly to the enclosed porch, where you can enjoy your morning coffee, unwind with an evening beverage, or simply take in the peaceful Ozarks surroundings. Located in the convenient Thousand Hills area, this Branson condo places you just minutes from the city's top attractions, including live entertainment, award-winning theaters, shopping, restaurants, golf courses, medical facilities, Branson Landing, Aquarium at the Boardwalk, Tanger Outlets, Silver Dollar City, Table Rock Lake, Lake Taneycomo, and countless outdoor recreation opportunities. Whether you're searching for a turnkey Branson condo, a fully furnished vacation property, an investment opportunity, or a low-maintenance full-time residence, this property checks every box. Don't miss this opportunity to own an affordable, fully furnished condo in one of Branson's premier locations. Schedule your private showing today and discover why so many buyers choose Thousand Hills for vacation living, investment potential, and the Ozarks lifestyle.
Financial analysis

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

Monthly cash flow

-$314

Cap rate

4.3%

Cash-on-cash

-10.5%

DSCR

0.67

Est. annual revenue$28,207
Stays / year58
Property tax($1,260)
Insurance($898)
Utilities($2,700)
Electricity($120)
Water($25)
Sewer($20)
Trashin HOA dues
Internet / cable($60)
HOA($2,220)
Management($5,641)
Maintenance reserve($1,410)
Cleaning($5,256)
Lodging / tourism tax($1,128)
Total operating expenses($20,514)
Net operating income$7,693
Down payment$35,900
Loan amount$143,600
Monthly payment (P&I)$955.37
Annual debt service($11,464)
Annual cash flow-$3,771
Break-even occupancy60.3%

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.

IDX & copyright information