← New analysisCompare properties →
ACTIVEcondovia mls

500 Spring Creek Road, Unit 8

Branson, MO, 65616

4 bd4 ba1,763 sqftBuilt 1998

List price

$300,000

Virtual Tour Page 1
Financial analysis

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

Monthly cash flow

$970

Cap rate

10.3%

Cash-on-cash

19.4%

DSCR

1.61

Est. annual revenue$58,218
Stays / year67
Property tax($2,336)
Insurance($1,500)
Utilities($3,000)
HOA($0)
Management($11,644)
Maintenance reserve($2,911)
Cleaning($6,023)
Net operating income$30,805
Down payment$60,000
Loan amount$240,000
Monthly payment (P&I)$1,596.73
Annual debt service($19,161)
Annual cash flow$11,644
Break-even occupancy38.0%

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
This rare 4-bedroom condo in Thousand Hills offers a unique lockout-style floorplan with vaulted ceilings and plenty of natural light. Throughout, you'll find luxury vinyl plank (LVP) flooring that's waterproof, scratch-resistant, and pet-friendly, with carpet in the bedrooms and tile in the bathrooms. The kitchen includes matching white appliances, a stylish backsplash, and extra pantry space along with a dedicated laundry room. The open living room features vaulted ceilings and a pullout sleeper sofa, giving guests additional sleeping space. The spacious master bedroom includes a king-sized bed, vaulted ceilings, double sinks, and a tub/shower combo. Each additional bedroom offers comfortable accommodations with direct bathroom access. Multiple bedrooms also open to the patio, where you can take in views of Branson, and the resort pool. Access to a beautiful pool, tennis court, and world-class golf course, what more could one want! Thousand Hills is conveniently located just minutes from Branson's top attractions, including live shows, amusement parks, golf courses, restaurants, shopping, and recreational lakes, plus there are no restrictions on self-management or property manager choice. Enjoy being only minutes away from all that captivating Branson, Missouri has to offer! Live shows, amusement parks, attractions, shopping, restaurants, beautiful Table Rock Lake & so much more! Check out the 4k home video tour, or call to schedule your personal showing today!

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.