Selected for the Terner Labs Housing Venture Lab

205 W Lincoln Street, Marfa, TX 79843

Active
Listed 104 days ago
Owner-Occupant Eligible
$474,500

About $1,964 a month to live here, after the rent from the other home.

House + ADU1,136 sqft2 beds1 bathsListed Jul 31, 2026

A house with a second home on the lot. Live in one and rent out the other. How it works

Live here for about

$1,964a month

The second home on the lot rents for $1,138. We hold back $222 of that for repairs and an empty month, and the rest goes toward a $2,880 monthly payment.

Income to qualify: about $70,000 a year

With how much down?

At 20% down ($94,900) and 6.0%, 30-year fixed. Your rate and down payment change this.

Get rich slow: keep this loan ten years and the payments pay off about $62,000 of it. See the ten-year math

See which homes fit your numbers
How we work this out

The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.

$14,235 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

FULLY FURNISHED, Beautifully curated West Texas retreat where Modern Marfa minimalism meets vintage Western charm. A true one-of-a-kind property, this home is thoughtfully designed and offered fully furnished, making it an exceptional turnkey opportunity. Currently an income-producing Airbnb, the home is ready for a new owner to step directly into a proven short-term rental investment or enjoy it as a personal getaway with immediate comfort and style. This property also features a separate Casita building with its own private yard area, offering a rare opportunity to finish out an additional second living space. Whether completed as an extra Airbnb suite, a long-term lease unit, or a private guest retreat, this Casita provides meaningful expansion potential and a valuable additional income-producing area for the next owner. Casita Photos are renderings of suggested finish outs. PROPERTY HIGHLIGHTS: • Income-producing Airbnb with strong appeal and unique branding • Sold fully furnished — designer-selected décor, clean furnishings, quality linens, and curated vintage accents • 2 Queen Bedrooms featuring premium mattresses — PURPLE (pink room) and HELIX MIDNIGHT (blue room) • Family-friendly layout that sleeps 4 comfortably • Soft towels, quality sheets, comfy beds, and minimalist Western styling • Conveniently located near town center and within walking distance to restaurants and shopping.

House + ADU

Property Type

8,712 sqft

Lot Size

1920

Year Built

Listing Date: 07/31/2026

Listed by: Melissa Gaspari

Listing office: Southern Door Realty

Source: NTREIS #21324765

Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.

CHOOSE YOUR UNIT

Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.

If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.

CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.

OFFER PRICE

Change your offer and watch the monthly cost move.

Purchase Price

-15%
$474,500

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$474,500
Your Down Payment$94,900
Financed$379,600
Estimated Monthly Payment$2,880

Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.

MONTHLY BREAKDOWN

Estimate at 20% down ($94,900) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$2,880/month
Principal + Interest
$2,276
Property Taxes
$399
Home Insurance
$205
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$222
Cost to live here
$1,964/month

Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.

BEFORE YOU OFFER

Now run it on your paycheck.

This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.

Free. No credit pull.

NTREIS logo

MLS# 21324765 · Listing office: Southern Door Realty

The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of the NTREIS Multiple Listing Service. Real estate listings held by brokerage firms other than this broker are marked with the Broker Reciprocity logo and detailed information about them includes the name of the listing brokers.