706 Navidad Street

Share this listing

Pre-formatted captions, a short link, and a QR code — ready to paste.

Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…

706 Navidad Street

Bryan, TX 77801
Asking Price
$1.90M
Cap Rate
8.93%
Asset Type
Student Housing Multifamily
Class
Class B

What's Special

3 fourplexes in Bryan-College Station, home of the largest university in the country <p>• $216,000 gross annual revenue across 3 fully operational fourplexes — verified from platform earnings and direct booking records. No pro forma. No projections.</p><p></p><p>• 70%+ blended NOI margin. Portfolio generates strong net operating income across all three buildings with a seasoned operator in place.</p><p></p><p>• 60%+ of revenue comes from direct bookings — bypassing Airbnb entirely. Guest lists, repeat customers, and referral infrastructure transfer with the sale.</p><p></p><p>•

Free Valuation Calculator

No login required

Run the numbers on this deal. All calculations are estimates — verify with your lender and accountant.

NOI
$80,000
Cap Rate
4.21%
DSCR
0.71
Underwater
Cash-on-Cash
-5.75%
Monthly Payment
$9,400.163
Annual Cash Flow
$-32,801.96

Location & Travel Times