REI Lense

REI Lense

Bryan, TX Short-Term Rental / Airbnb Analysis

Analyze rental property cap rates, cash-on-cash returns, and cashflow for short-term rental / airbnb investments in Bryan, TX. Based on 30+ datapoints.

Bryan, TX Short-Term Rental / Airbnb Investment Snapshot

Based on 30+ short-term rental / airbnb datapoints

Median Cap Rate

4.3%

Avg Cash on Cash

-7.9%

Median Cashflow

-$501/mo

Avg Rent Estimate

$2,822/mo

Avg Price

$346,124

Price Range

$211,800 - $622,700

Rent to Price

0.82%

okay ratio

Positive Cashflow

21%

of analyzed properties

Recent real estate investor listings analysed as short-term rental / airbnb deals in Bryan, TX

Bryan, TX is a premium short-term rental market where property values drive long-term wealth. While cap rates are modest at 4.3%, the mid-to-upper tier property prices reflect strong underlying demand. STR investors here typically benefit from appreciation alongside rental income.

Across 30+ analyzed properties, Bryan, TX STR investments show a median monthly cashflow of -$501 with an average estimated nightly-rate-adjusted revenue of $2,822/month. These figures reflect real property data, not projections.

8380 Shady Ln, Bryan, TX 77808

Price

$475,000

Rent

$1,911

CachFlow

-$1,677

CoC

-17.09

Full Analysis

1514 Dansby St, Bryan, TX 77803

Price

$240,000

Rent

$2,412

CachFlow

-$109

CoC

-1.91

Full Analysis

8700 Tejas Ranch Loop, Bryan, TX 77808

Price

$432,000

Rent

$1,855

CachFlow

-$1,893

CoC

-20.89

Full Analysis

4863 Blazing Trl, Bryan, TX 77808

Price

$622,700

Rent

$2,806

CachFlow

-$2,116

CoC

-17.07

Full Analysis

2804 Barak Ln, Bryan, TX 77802

Price

$279,900

Rent

$2,653

CachFlow

-$174

CoC

-2.72

Full Analysis
15 of 36
1 / 8

Bryan, TX Airbnb Market Insights

  • Median cashflow is -$501/month — careful deal selection is essential here
  • 4.3% median cap rate is typical of appreciation-focused markets
  • At 21% positive cashflow rate, Bryan, TX requires selective property picks
  • Mid-to-upper tier market with properties from $211,800 to $622,700
  • Consider this market if your strategy favors equity growth with rental income covering holding costs

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis