What is Net Asset Value (NAV) for apartment REITs and why does it matter?

NAV definition: Net Asset Value is the estimated fair value of an apartment REIT's property portfolio minus its debt — essentially what the portfolio would be worth in a private market transaction; if an apartment REIT's stock price is below NAV per share, it's trading at a 'NAV discount' (buying a dollar of real estate for less than a dollar); if above NAV, it's at a 'NAV premium.' How NAV is calculated: analysts estimate the gross asset value of the apartment portfolio by applying a cap rate to the stabilized net operating income; a lower cap rate assumption produces a higher NAV; they subtract total debt, preferred equity, and other liabilities; divide by diluted share count; the result is NAV per share. Why it matters for apartment REITs: apartment REITs own hard assets with appraisable values; unlike the book value of a tech company (which primarily reflects historical acquisition cost), NAV provides a real-world market value benchmark; investors use NAV to judge whether to buy, sell, or hold — a REIT at a 15% NAV discount is priced as if its properties are worth 15% less than comparable private market transactions. AIRC's buyback strategy: when AIRC trades at a discount to NAV, management argues that buying back shares is the best capital allocation — you're effectively buying your own properties at below-market prices; if the stock is at 85 cents on the dollar of NAV, each dollar of share repurchase retires 100 cents of NAV while costing only 85 cents; this buyback-at-discount creates per-share NAV accretion; this strategy requires using debt or selling properties to fund buybacks — it's financial leverage and NAV per share improvement at the expense of balance sheet leverage.

What does apartment REIT same-store NOI growth measure?

Same-store definition: same-store NOI growth measures the change in net operating income from apartment communities that were owned and stabilized for the full comparison period (typically year-over-year); it excludes recently acquired or developed communities that would distort the comparison; it's analogous to 'same-store sales' in retail. NOI calculation: Net Operating Income = rental revenue (base rent + other income like parking, pet fees, storage) minus operating expenses (property taxes, insurance, utilities, maintenance, repairs, property management fees); importantly, NOI does not subtract depreciation, interest expense, or income taxes — it's a property-level operating metric. What drives same-store NOI growth: rent increases on lease renewals and new leases (blended lease rate growth); occupancy changes (higher occupancy = more units generating rent); expense management (property tax increases, insurance cost inflation, and maintenance expenses that can erode even strong revenue growth); same-store NOI growth is typically 2-6% in stable markets and can be negative during oversupply periods. Why investors focus on it: same-store NOI growth is the core operating signal for apartment REITs; it reflects organic income production from existing properties without the distortion of acquisitions, development deliveries, or dispositions; consistent same-store NOI growth drives FFO (Funds From Operations) growth, dividend growth, and ultimately share price appreciation.

How does apartment REIT development work and what return metrics matter?

Development process: a developer (like Camden Property Trust) identifies a land site in a growing market; designs an apartment community (typically 200-500 units in a Sunbelt high-rise or wrap-style building); secures entitlements/permits (1-2 years); constructs the building (18-24 months); leases up the new community to stabilized occupancy (6-18 months); total development timeline is typically 3-4+ years from land acquisition to stabilized operations. Key return metrics — yield-on-cost: the stabilized NOI divided by the total development cost (land + construction + soft costs + carry costs during construction and lease-up); if Camden spends $100M to develop a property that generates $5.5M of stabilized NOI, the yield-on-cost is 5.5%; why it matters: the yield-on-cost is compared to the market cap rate for comparable stabilized properties (the rate at which private buyers would pay for similar existing apartments); if stabilized apartments trade at 4.5% cap rates and Camden's development yields 5.5%, Camden is creating value of approximately (5.5% - 4.5%) x $100M total cost = $1M of value creation for every $100M of total cost — a 22% return on development vs. buying existing assets. Development risk: construction cost overruns (materials, labor cost inflation), construction delays, permit challenges, lease-up slower than underwritten (market conditions may change between permit and delivery), interest rate changes affecting stabilized cap rates (if cap rates rise from 4.5% to 5.5%, the development spread disappears). When development is attractive vs. acquisitions: development is attractive when the yield-on-cost spread over market cap rates is positive (building creates value); it becomes less attractive when construction costs rise, cap rates compress, or markets weaken during the multi-year construction period.

brimindinvest.com / compare / airc-vs-cptLIVE

AIRC

Apartment Income REIT Corp. (AIR Communities) · Real Estate - Residential Apartments

N/A

N/A this month

VERSUS

⟷

COMPARE

CPT

Camden Property Trust · Real Estate - Residential Apartments

$108.99

+3.74% this month

Scoreboard verdict

Across AI score, momentum, valuation, upside, operating margin

AIRC

0

CPT

0

MIXED SETUP

Comparison scoreboard

MIXED SETUP

AI Score

AIRC N/A

CPT 35.0

1Y Return

AIRC N/A

CPT -5.96%

Fwd P/E

AIRC N/A

CPT 72.02

Target Up.

AIRC N/A

CPT -0.90%

Op. Margin

AIRC N/A

CPT 3.72%

Metrics last refreshed: 6/20/2026

Quick take

AIRC vs CPT Stock Comparison: AI Score, Valuation, Performance and Upside

AIRC (Apartment Income REIT) and CPT (Camden Property Trust) are both apartment REITs but with distinct geographic philosophies — AIRC concentrates in coastal high-barrier-to-entry markets (Miami, Boston, San Diego) with a pure operations/no-development strategy, while Camden operates in Sunbelt growth markets (Houston, Phoenix, Atlanta) with an active development pipeline and award-winning employee culture.

AIRC vs CPT is coastal Class A apartment REIT with supply-protected markets and buyback-focused capital allocation (AIRC's high-barrier coastal focus, no development risk, and opportunistic share repurchases at NAV discounts — a pure-play operating business in supply-constrained coastal markets) versus Sunbelt growth apartment REIT with active development capability and award-winning operations (Camden's population-migration-driven demand in Houston/Phoenix/Atlanta, in-house development creating value below replacement cost, and exceptional employee culture driving operating execution — a growth-development apartment REIT navigating near-term new supply headwinds).

Live analysis · updated 6/20/2026

AIRC and CPT are closely matched — they split the tracked metrics evenly.

Normalized 1Y performance

AIRC

CPT

Not enough data to chart yet.

Recent returns

AIRC

CPT

Analyst price targets & sentiment

AIRC

Price target data unavailable

N/A

CPT · 23 analysts

STRONG BUYHOLDSTRONG SELL

Buy (2.3/5.0)

Price target range

analyst high$144.00
analyst mean$113.94
current price$108.99

-0.9% upside to analyst mean

Who should consider this stock?

AIRC may suit investors who:

→Want coastal market Class A apartment exposure with a pure-play operating focus and no development risk complication
→Value AIRC's buyback-oriented capital allocation strategy as potentially accretive when the stock trades at wide discounts to NAV
→Prefer high-barrier-to-entry coastal markets (limited new supply zoning) where rent growth can be more durable than Sunbelt markets facing supply waves

CPT may suit investors who:

→Want Sunbelt apartment exposure with long-term population migration tailwinds from high-cost coastal cities
→Value Camden's in-house development capability as creating embedded value (building at yields above trading cap rates) as a durable growth driver beyond existing portfolio NOI
→Appreciate Camden's consistent Fortune 100 Best Places to Work recognition as evidence of an employee culture that translates into superior resident experience and operating execution

Performance & AI score

Metric	AIRC	CPT
AI score	N/A	35.0
AI rank	N/A	#1646
Latest close	N/A	$108.99
1M return	N/A	+3.74%
6M return	N/A	+1.11%
1Y return	N/A	-5.96%

$10,000 invested — hypothetical growth (dividends reinvested)

How much would $10,000 be worth today if invested at the start of each period, with all dividends reinvested?

Period	AIRC	CPT
1Y ago	N/A	$9.43K (-5.7%) started 2025-06-18
5Y ago	N/A	$10.53K (+5.3%) started 2021-06-21
10Y ago	N/A	$28.08K (+180.8%) started 2016-06-20

Hypothetical — past performance does not guarantee future results.

Valuation & upside potential

Metric	AIRC	CPT
Market cap	N/A	$11.39B
Trailing P/E	N/A	32.12
Forward P/E	N/A	72.02
Price/Sales	6.92	7.92
EV/Revenue	N/A	10.26
Analyst target	N/A	$113.94
Target upside	N/A	-0.90%

Growth, profitability & risk

Metric	AIRC	CPT
Revenue growth	N/A	-0.50%
Earnings growth	N/A	12.10%
EPS growth	N/A	+12.10%
FCF margin	N/A	+43.42%
Operating margin	N/A	3.72%
Profit margin	N/A	24.49%
ROIC proxy	N/A	9.06%
Return on equity	N/A	9.06%
Dividend yield	N/A	3.69%
Beta	0.46	0.81
Debt/equity	N/A	104.15
Current ratio	N/A	0.10
Quick ratio	N/A	0.04

Drawdown & downside risk

Lower drawdown and smaller single-period drops generally indicate a smoother ride, though they do not guarantee lower future risk.

1Y risk snapshot

AIRC max drawdownN/A

CPT max drawdown16.60%

AIRC max wkly dropN/A

CPT max wkly drop6.53%

5Y risk snapshot

AIRC max drawdownN/A

CPT max drawdown50.22%

AIRC max wkly dropN/A

CPT max wkly drop12.62%

10Y risk snapshot

AIRC max drawdownN/A

CPT max drawdown50.22%

AIRC max wkly dropN/A

CPT max wkly drop25.98%

Performance metrics by period

Period	Metric	AIRC	CPT
1Y	Growth	N/A	-5.73%
	CAGR	N/A	-5.74%
	Sharpe ratio	N/A	-0.44
	Max drawdown	N/A	16.60%
	Max daily drop	N/A	3.79%
	Max wkly drop	N/A	6.53%
5Y	Growth	N/A	-8.28%
	CAGR	N/A	-1.72%
	Sharpe ratio	N/A	-0.16
	Max drawdown	N/A	50.22%
	Max daily drop	N/A	7.12%
	Max wkly drop	N/A	12.62%
10Y	Growth	N/A	+85.56%
	CAGR	N/A	+6.38%
	Sharpe ratio	N/A	0.19
	Max drawdown	N/A	50.22%
	Max daily drop	N/A	17.89%
	Max wkly drop	N/A	25.98%

Business comparison

Category	AIRC	CPT
Company	Apartment Income REIT Corp. (AIR Communities)	Camden Property Trust
Sector	Real Estate - Residential Apartments	Real Estate
Industry	N/A	REIT - Residential
Core business	Apartment Income REIT Corp. (AIRC), operating as AIR Communities, is a publicly traded REIT that owns and manages approximately 75-80 apartment communities with approximately 27,000+ apartment homes across 10 coastal and Sunbelt markets including Miami, Boston, Denver, Philadelphia, San Diego, Washington DC, and the San Francisco Bay Area. AIRC was formed when Aimco (Apartment Investment and Management) separated its stable operating portfolio (renamed AIRC) from its development activities (retained by Aimco) in December 2020. AIRC focuses exclusively on owning and operating stabilized, Class A apartment communities with a simplicity strategy — no development, no ground-up construction, pure operations of existing, high-quality apartment portfolios. AIRC has actively used leverage to buy back shares when NAV discount is wide, returning capital while others reinvest.	Camden Property Trust is a real estate investment trust that owns, develops, acquires, and manages multifamily apartment communities. Camden operates approximately 58,000 apartment homes in approximately 170+ communities across 15 markets with significant concentrations in Atlanta, Denver, Houston, Phoenix, Southeast Florida, Tampa, and the Washington DC metro area. Camden has developed thousands of apartments over its history (primarily in-house development) and continues to maintain an active development pipeline. Camden's markets are concentrated in the Sunbelt (South, Southwest) with select coastal exposure (Southeast Florida, Washington DC). Camden Property Trust has been consistently recognized as one of Fortune magazine's 100 Best Companies to Work For — employee culture is a distinctive competitive advantage that drives operational excellence.
Investor focus	Investors track AIRC's same-store NOI growth, blended lease rate growth, portfolio occupancy, NAV per share, and the company's capital allocation strategy (share buybacks vs. acquisitions at NAV).	Investors track Camden's same-store NOI growth, lease rate growth by market (Sunbelt-heavy portfolio tracks Houston, Phoenix, Atlanta supply cycles), development pipeline returns (cost vs. yield-on-cost), and dividend growth.

AIRC strengths

→Coastal market concentration in high-barrier-to-entry cities reduces new supply risk — Class A coastal markets (Miami Beach, Boston, San Diego) have restrictive zoning, high land costs, and complex permitting that dramatically limits new apartment supply; limited supply drives rent growth even in moderate demand environments
→Pure operations focus (no development risk) creates predictable operating income — AIRC owns only stabilized apartment communities; no development pipeline means no construction risk, no unstabilized assets dragging earnings, and cleaner NOI predictability
→Activist-oriented capital allocation (buybacks at NAV discounts) can accelerate per-share value creation — AIRC has been willing to use leverage to fund share buybacks when the stock trades at large discounts to NAV; buybacks below NAV are accretive to per-share NAV

CPT strengths

→Sunbelt growth markets provide long-term demand tailwind from population migration — Houston, Phoenix, Atlanta, and Tampa benefit from domestic migration from high-cost coastal cities, job creation, and favorable affordability compared to coastal markets
→Internal development capability creates value through building below replacement cost — Camden develops apartments at yields-on-cost of 5.5-6.5% in markets where comparable stabilized assets trade at 4-5% cap rates; the value creation through development is embedded in the business model
→Award-winning employee culture drives operating performance — Camden's consistent Fortune 100 Best Places to Work recognition reflects genuine employee satisfaction; high-performing, engaged employees deliver better resident service, lower turnover, and better property maintenance — operational excellence that compounds over time

Risks to watch — AIRC

→Coastal market demand can be volatile with economic cycles — coastal markets (tech-driven San Francisco, financial services Boston) experienced rent declines during 2020-2021 as remote work enabled tenant migration; coastal concentration amplifies both the upside and downside of coastal economic cycles
→External management structure creates some governance considerations — AIRC is externally managed by Aimco; external management structures can create conflicts of interest around fee incentives versus shareholder alignment
→Leverage level higher than some peers — AIRC uses more financial leverage than conservative apartment REITs; higher leverage amplifies returns in good markets but increases refinancing and covenant risk during downturns

Risks to watch — CPT

→Sunbelt new apartment supply cycle (2023-2025) is the primary near-term headwind — Sunbelt markets attracted enormous apartment construction during 2021-2022 (driven by rent growth expectations); this new supply is delivering into Camden's core markets (Phoenix, Austin, Nashville, Denver) and pressuring rent growth and occupancy
→Houston oil price correlation creates cyclical earnings exposure — Houston apartment market performance is linked to energy sector employment and oil prices; Camden's largest market is subject to energy sector cycles
→Development cost inflation has compressed development spreads — construction costs rose significantly 2021-2023; labor and materials costs have stabilized but remain elevated; yield-on-cost for new development has narrowed vs. the pandemic-era boom

Frequently asked questions

Coastal apartment markets (New York, San Francisco, Boston, Miami, Washington DC, Los Angeles, San Diego): supply constraint (high barrier to entry): restrictive zoning (many coastal cities strictly limit apartment density), high land costs, complex environmental and community review processes, slow permitting timelines mean new apartment supply is limited; rent stability: in coastal markets, limited new supply means that even moderate demand growth can support sustained rent increases; rent declines in downturns are followed by rapid recovery because supply does not overshoot; long-term demand: coastal markets attract workers in finance, technology, law, healthcare, and other high-wage industries that anchor long-term demand; risk: high housing costs in coastal markets have driven some migration to lower-cost Sunbelt cities; remote work expansion 2020-2022 accelerated this coastal-to-Sunbelt migration, temporarily depressing coastal rents. Sunbelt apartment markets (Houston, Phoenix, Atlanta, Tampa, Nashville, Dallas, Denver): supply freedom: less restrictive zoning and lower land costs allow rapid new apartment construction in response to demand growth; supply cycles: when Sunbelt rents rise, developers quickly build thousands of new units; new supply typically delivers 2-3 years after initial permitting; if demand growth slows during that period, supply glut depresses rents and occupancy; the 2023-2025 Sunbelt new supply wave is exactly this cycle in action; long-term demand: domestic migration from expensive coastal cities (retirees, families seeking affordability, remote workers) has driven Sunbelt population growth; long-term fundamentals are positive; short-term volatility: supply cycles create more short-term NOI and dividend growth volatility than coastal markets. Summary: coastal markets offer supply protection but higher starting valuations (lower cap rates); Sunbelt markets offer higher growth potential but supply cycle volatility and typically trade at slightly higher cap rates.

AI Prediction SignalNext 5 trading days

Members only

AIRC

+2.8%BUY

CPT

+1.1%HOLD

Start Free Trial Log in

ML model trained on historical prices · 14-day free trial · No credit card required

Free public comparison

Want deeper AI forecasts?

This comparison page is public and free forever. Subscribers can unlock saved watchlists, full AI rankings, detailed forecasts, and interactive analysis tools.

Start Free Trial Read Investing Guides

Related comparisons

NXRT vs AIRC

Value-Add vs Stabilized Apartment Strategy