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 20+ datapoints.

Bryan, TX Short-Term Rental / Airbnb Investment Snapshot

Based on 20+ short-term rental / airbnb datapoints

Median Cap Rate

4.2%

Avg Cash on Cash

-8%

Median Cashflow

-$512/mo

Avg Rent Estimate

$2,962/mo

Avg Price

$334,008

Price Range

$211,800 - $603,800

Rent to Price

0.89%

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 4.2%, the mid-to-upper tier property prices reflect strong underlying demand. STR investors here typically benefit from appreciation alongside rental income.

Across 20+ analyzed properties, Bryan, TX STR investments show a median monthly cashflow of -$512 with an average estimated nightly-rate-adjusted revenue of $2,962/month. These figures reflect real property data, not projections.

715 Inwood Dr, Bryan, TX 77802

Price

$385,000

Rent

$3,193

CachFlow

-$801

CoC

-9.72

Full Analysis

6100 Whitetail Ln, Bryan, TX 77808

Price

$465,000

Rent

$6,186

CachFlow

$290

CoC

3.01

Full Analysis

304 Copper Falls Dr, Bryan, TX 77803

Price

$239,900

Rent

$2,838

CachFlow

-$138

CoC

-2.42

Full Analysis

2004 Sandalwood Ln, Bryan, TX 77807

Price

$303,800

Rent

$2,506

CachFlow

-$524

CoC

-7.69

Full Analysis

2402 Barak Ln, Bryan, TX 77802

Price

$291,400

Rent

$2,778

CachFlow

-$501

CoC

-7.59

Full Analysis
15 of 29
1 / 6

Bryan, TX Airbnb Market Insights

  • Median cashflow is -$512/month — careful deal selection is essential here
  • 4.2% 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 $603,800
  • 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