Investment Property in Napa, CA | Real Estate Investing in Napa

RENTAL STRATEGY	1 ROOM	2 ROOMS	3 ROOMS	4 ROOMS
Airbnb	$ 3,919	$ 5,378	$ 7,722	$ 9,959
Traditional	$ 1,333	$ 1,919	$ 3,675	$ 2,818

RENTAL STRATEGY

1 ROOM

2 ROOMS

3 ROOMS

4 ROOMS

Airbnb

$ 3,919

$ 5,378

$ 7,722

$ 9,959

Traditional

$ 1,333

$ 1,919

$ 3,675

$ 2,818

1 ROOM	$ 3,919
2 ROOMS	$ 5,378
3 ROOMS	$ 7,722
4 ROOMS	$ 9,959

1 ROOM

$ 3,919

2 ROOMS

$ 5,378

3 ROOMS

$ 7,722

4 ROOMS

$ 9,959

1 ROOM	$ 1,333
2 ROOMS	$ 1,919
3 ROOMS	$ 3,675
4 ROOMS	$ 2,818

1 ROOM

$ 1,333

2 ROOMS

$ 1,919

3 ROOMS

$ 3,675

4 ROOMS

$ 2,818

Uptown Theatre

8.5

Performing Arts Venue
Bottlerock Napa Valley

9.5

Music Venue
Small World Restaurant

8.1

Falafel Restaurant
Fuller Park

8.7

Playground
Quent Cordair Fine Art

8.1

Art Gallery
Platypus Wine Tours

8

General Entertainment
Napa Valley Opera House

7.6

Opera House
Cinemark Napa Valley

8.5

Movie Theater
Silo's

7.4

Jazz Club
Balloons Above The Valley

8.4

Scenic Lookout
Skyline Wilderness Park

8.2

Park
John F. Kennedy Park

8

Park
Small World Restaurant

8.1

Theme Park
Balloons Above The Valley

8.4

Scenic Lookout
Sonoma TrainTown Railroad

7.6

Theme Park
Six Flags Discovery Kingdom

8.3

Theme Park
Superman Ultimate Flight

7.9

Theme Park
Odin's Temple of the Tiger

7.2

Theme Park
Medusa

8.4

Theme Park Ride / Attraction
The Joker

7.9

Theme Park Ride / Attraction
Toyota Stadium - Drench!

7.4

Theme Park Ride / Attraction
Skyline Wilderness Park

8.2

Park
di Rosa

8.1

Art Gallery
Rockville Hills Regional Park

8.4

Trail
Peña Adobe Regional Park

8.7

Park
Lagoon Valley Park

8.4

Park
Strawberry Canyon Hiking Trail

8.8

Trail
Donner Canyon Hiking Trail

7.5

Trail

$ 1,416,271

Median

2,647

Avg/Sq.ft.

0.66%

Traditional

2.96%

Airbnb

$ 2,827

Traditional

$ 5,493

Airbnb

$ 2,827

Traditional

$ 5,493

Airbnb

25

Investment

121

Airbnb

7

Traditional

53%

Airbnb occ. rate

3 beds

1 baths

950 sq.ft.

CASH ON CASH

Trad. 1.90%

Airbnb 11.31%

CAP RATE

Trad. 5.64%

Airbnb 18.03%

3 beds

3 baths

1,825 sq.ft.

CASH ON CASH

Trad. 1.96%

Airbnb 11.55%

CAP RATE

Trad. 5.74%

Airbnb 18.36%

3 beds

3 baths

1,510 sq.ft.

CASH ON CASH

Trad. 1.55%

Airbnb 10.09%

CAP RATE

Trad. 5.12%

Airbnb 16.36%

2 beds

3 baths

1,232 sq.ft.

CASH ON CASH

Trad. 3.42%

Airbnb 9.10%

CAP RATE

Trad. 7.86%

Airbnb 15.34%

0.56%

Traditional

3.90%

Airbnb

$1,150,000

Median

$ 2,394

Traditional

$ 6,791

Airbnb

53%

Airbnb occ. rate

Uptown Theatre

8.5

Bottlerock Napa Valley

9.5

Small World Restaurant

8.1

Fuller Park

8.7