120 Fairway Dr3 beds · 2 bathsCash flow
Airbnb Calculator
120 Fairway Dr
Bryan, TX 778013 beds · 2 bathsSleeps 8
Finding nearby Airbnbs to compare…
- Cash flow
- Estimated revenue
- Cash-on-cash
- Cap rate
Airbnb Calculator
Bryan, TX 778013 beds · 2 bathsSleeps 8
Finding nearby Airbnbs to compare…
Bryan, TX 778013 beds2 bathsSleeps 8
Estimated from 9 nearby Airbnbs, typically 3.6 mi away, data through Sep 2026How we estimate
Keeps cash-flowing up to about $511k with 25% down
It would earn about $56,297 a year, with $21,901 of operating costs and a $1,793 monthly mortgage (25% down at 7%). Its income covers the loan 1.60 times, above the 1.25 most DSCR lenders look for.
Chalet AI
Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.
54% of nights booked at $309
Gross revenue
$56,297 a year
Nearby estimate: 54% · ~197 nights
Nearby estimate: $309
3% Airbnb host fee and 10% management, of revenue
Airbnb host fee
Share of revenue
−$1,689 a year
Property management
Share of revenue. 0% if you self-manage
−$5,630 a year
Property tax, insurance, utilities, maintenance and an STR license
Property tax
Share of price, per year
−$3,593 a year
Insurance
Default: 0.5% of price
−$1,797 a year
Utilities and internet
Default for this size: $450 a month
−$5,400 a year
Maintenance
Share of price, per year
−$3,593 a year
HOA
$0 a year
STR license and permits
−$200 a year
25% down at 7% over 30 years
Down payment
$89,825 of the price
Interest rate
Default: 7%
Loan term
Mortgage payment
$1,793 a month on a $269,475 loan
−$21,514 a year
Cash flow
23%+$1,074 a month
Paid once: down payment, closing costs and furnishing
Down payment
$89,825 a year
Closing costs
Share of price
$3,593 a year
Furnishing and setup
$20,000 a year
That's the middle half of the 9 Airbnbs this estimate comes from, typically 3.6 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.
The dashed line is the revenue a month needs to cover its costs: $3,458, of which $3,008 is owed whether or not it's booked. Months below it are marked in the chart.
Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.
Short-term rental owners who materially participate can often deduct a large share of the price in year one through cost segregation. Switch it on to see an estimate.
Keep this analysis of 120 Fairway Dr, with your changes.
Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.
Zestimate® provided as is via the Zillow Zestimate API. © Zillow, Inc., 2006–2026. Use is subject to Terms of Use.
