Log In/Sign Up
Your email has been sent.
Bryan-College Station Airbnb 19 units 3 Multifamily Properties Offered at $4,735,000 in Bryan, TX
Investment Highlights
- Four minutes to Texas A&M Campus
Executive Summary
7 houses and 3 fourplexes in Bryan-College Station, home of the largest university in the country (Texas A&M University).
They are turn-key airbnbs already under management generating $539,000/year.
NOI: $380,000
Cap rate: 8%
All furniture conveys
They are turn-key airbnbs already under management generating $539,000/year.
NOI: $380,000
Cap rate: 8%
All furniture conveys
Taxes & Operating Expenses (Actual - 2026) |
Annual |
|---|---|
| Gross Rental Income |
-
|
| Other Income |
-
|
| Vacancy Loss |
-
|
| Effective Gross Income |
-
|
| Net Operating Income |
$380,638
|
Taxes & Operating Expenses (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | - |
| Other Income | |
|---|---|
| Annual | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Net Operating Income | |
|---|---|
| Annual | $380,638 |
Property Facts
| Price | $4,735,000 | Status | Active |
| Price / SF | $493.23 / SF | Number of Properties | 10 |
| Sale Condition | Bulk/Portfolio Sale | Individually For Sale | 0 |
| Cap Rate | 8.04% | Total Building Size | 9,600 SF |
| Sale Type | Investment | Total Land Area | 0.85 AC |
| Price | $4,735,000 |
| Price / SF | $493.23 / SF |
| Sale Condition | Bulk/Portfolio Sale |
| Cap Rate | 8.04% |
| Sale Type | Investment |
| Status | Active |
| Number of Properties | 10 |
| Individually For Sale | 0 |
| Total Building Size | 9,600 SF |
| Total Land Area | 0.85 AC |
Properties
| Property Name / Address | Property Type | Size | Year Built | Individual Price |
|---|---|---|---|---|
| 708 Navidad St, Bryan, TX 77801 | Multifamily | 3,200 SF | 1982 | - |
| 706 Navidad St, Bryan, TX 77801 | Multifamily | 3,200 SF | 1979 | - |
| 800 Navidad St, Bryan, TX 77801 | Multifamily | 3,200 SF | 1979 | - |
1 1
1 of 62
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Military Millionaire LLC
Bryan-College Station Airbnb 19 units
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.