Santa Monica, CA · 3 bedroom
3-bedroom Airbnb revenue in Santa Monica
A 3-bedroom short-term rental in Santa Monica models at $97,300 of gross annual revenue — $392 a night at 68% occupancy, or about $66,164 after modelled operating costs.
Gross annual revenue
$97,300
Nightly rate
$392
Occupancy
68%
Revenue per bedroom
$32,433
How size changes the numbers here
| Size | Nightly rate | Occupancy | Annual revenue |
|---|---|---|---|
| 2 bedroom | $329 | 67% | $80,900 |
| 3 bedroom (this page) | $392 | 68% | $97,300 |
| 4 bedroom | $494 | 66% | $118,900 |
Bedroom bands are modelled from the Santa Monica market average using size multipliers (a 2-bedroom prices at 84% of a 3-bedroom, a 4-bedroom at 126%), with a small occupancy penalty on larger homes. Operating costs are modelled at 32% of gross revenue for a nightly rental (cleaning, supplies, utilities, platform fees, maintenance, insurance) and 14% for a monthly rental. Financing assumes a 25% down payment and a 30-year loan at 7%. These are planning assumptions, not quotes — replace them with your own numbers.
Want a second opinion on your property?
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.