← New analysisCompare properties →
ACTIVEcondovia mls

530 Spring Creek Road, Unit 5-1

Branson, MO, 65616

1 bd1 ba828 sqftBuilt 1999

List price

$169,900

Financial analysis

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

Monthly cash flow

$166

Cap rate

7.6%

Cash-on-cash

5.9%

DSCR

1.18

Est. annual revenue$31,116
Stays / year67
Property tax($623)
Insurance($850)
Utilities($3,000)
HOA($0)
Management($6,223)
Maintenance reserve($1,556)
Cleaning($6,023)
Net operating income$12,842
Down payment$33,980
Loan amount$135,920
Monthly payment (P&I)$904.28
Annual debt service($10,851)
Annual cash flow$1,991
Break-even occupancy48.7%

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
WALK-IN W/GARAGE! NEW ROOF-2024. This totally renovated 1BR 1BA condo is located in the renowned Thousand Hills Golf Course community. Fully furnished and turnkey-ready for bringing in the $$$. With the BRAND-NEW queen Basset sofa bed, this condo sleeps 4 comfortably! Located just one block off of the famous 76 Country Boulevard! This rare gem has a private porch that overlooks the pool, tennis courts and children's playpark. FULL kitchen with all new stainless appliances! AND an amazing sunroom/2nd Bedroom is included in this incredible vacation destination. Entertainment, Shopping, Dining and much more just minutes away! 5 miles to Branson Landing, 6 miles to the Showboat Branson Belle. 7 miles to State Park Marina. 7.5 miles to Silver Dollar City. LOCATION LOCATION LOCATION

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.