Attention investors! $182,000 Annual NOI. 10% cap rate. This is a turn key investment close to campus that can be fully leased by the seller or managed by him. 10 of the 12 units are airbnbs. There is on-site staff and maintenance who has been there for 10 years and can help do basic repairs around the property. He pays $800/month and usually cooks for the airbnb guests.
Annual revenue is $210,000. 92% occupancy. In-house management and maintenance.
The property is close to Legend Event Center and only a 5 minute drive to the vet school.
Seller is a licensed real estate agent. He can stay on as an airbnb manager or lease it back to the buyer at $1,200/month for 11 of the units.
Willing to do creative finance or carry some if needed.
Active
$1,820,000
706-708 800 Navidad St, Bryan, TX 77801
24beds
12baths
9,600sqft
Est.:
Quadruplex, Multi Family, Multi Family
Built in 1979
-- sqft lot
$-- Zestimate®
$190/sqft
$-- HOA
What's special
- 21 days
- on Zillow |
- 328 |
- 26 |
Zillow last checked: 7 hours ago
Listing updated: July 21, 2025 at 08:54pm
Listed by:
Chase Robinson TREC #0836527 903-399-0997,
Jerman Realty Inc
Source: BCSMLS,MLS#: 25008119
Originating MLS: Bryan College Station Regional AOR

Travel times
Tour with a buyer's agent
Tour with a buyer's agent
Facts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 24
- Bathrooms: 12
Rooms
- Room types: Dining Room, Family Room, Kitchen
Heating
- Central, Electric
Cooling
- Has cooling: Yes
Appliances
- Included: Dryer, Gas Water Heater, Water Heater, Washer
Features
- Flooring: Carpet, Laminate, Tile, Vinyl
Interior area
- Total structure area: 9,600
- Total interior livable area: 9,600 sqft
Property
Parking
- Total spaces: 16
- Parking features: On Site
Features
- Levels: Two
- Stories: 2
- Fencing: Privacy,Wood
Lot
- Size: 0.49 Acres
Details
- Parcel number: 375950
Construction
Type & style
- Home type: MultiFamily
- Property subtype: Quadruplex, Multi Family, Multi Family
Materials
- Brick, Vinyl Siding
- Roof: Shingle
Condition
- Year built: 1979
Utilities & green energy
- Utilities for property: Separate Meters
Community & HOA
Community
- Subdivision: Villa West
HOA
- Has HOA: No
Location
- Region: Bryan
Financial & listing details
- Price per square foot: $190/sqft
- Annual tax amount: $15,633
- Date on market: 7/21/2025
- Listing terms: Cash,Conventional,Owner May Carry
- Loading
- Loading