Napa, CA · Revenue
How much can an Airbnb make in Napa?
A typical three-bedroom short-term rental in Napa models out at $93,200 in gross annual revenue — about $412 a night across 226 booked nights (62% occupancy). After modelled operating costs you would keep roughly $63,376.
Gross annual revenue
$93,200
Range $72,700 – $119,300
Average nightly rate
$412
Nights booked
226 nights
62% occupancy
Revenue after costs
$63,376
32% modelled operating costs
Where the revenue comes from
| Nightly rate × nights booked | $412 × 226 |
|---|---|
| Gross annual revenue | $93,200 |
| Modelled operating costs | −$29,824 |
| Revenue before mortgage and taxes | $63,376 |
Modelled estimate (Ashota model v1). Annual revenue = modelled ADR × 365 × modelled occupancy, starting from market archetype benchmarks and adjusted for local demand drivers. No licensed short-term rental performance data is behind these figures yet, so treat them as a starting assumption to test against your own property, not an observed market result.
Revenue by bedroom count
Compare Napa with nearby markets
Own a Napa property? Get a specific number.
Send us the address and we will tell you what we think it can do, what the local rules require, and whether co-hosting makes sense for you.