Napa
Investment Analysis

Napa, CA
Housing Market Screening

City-level home-price and one-bedroom-rent references with transparent methodology and limitations.

Share:

City-level screening

34.5x

Home price / annualized 1BR rent

Gross annual 1BR-rent reference
2.9%
Recorded YoY field
-4.0%

Not cap rate, ROI, valuation or buy-versus-rent advice. City fields may reflect different source years.

Median Home Price
$845,000
Average Rent (1BR)
$2,043/mo
Median Income
$103,601
Population
77,486

Housing Screening Context

Napa has a computed screening multiple of 34.5x and a gross annual 1BR-rent reference of 2.9%.

These values compare separate city-level fields, not one matched property. They exclude financing, taxes, insurance, maintenance, vacancy, transaction costs and tenure horizon.

Recorded year-over-year price change: -4.0%. Source period and forecast assumptions should be reviewed before scenario use.

Read the transparent methodology or open the Housing Research Hub.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $2,043
Annual Gross $24,516

Est. Monthly Expenses

Property Tax (~1.5%) -$1,056
Insurance (~0.5%) -$352
Maintenance (~1%) -$704
Est. Net Cash Flow -$70/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Napa Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$883K2027$926Kโ–ฒ 4.9%2028$933Kโ–ฒ 5.6%20232024Now
$984K$839K
Current
$845K
2026
Projected
$926K
โ†‘ 4.9% by 2027
Projected
$933K
โ†‘ 5.6% by 2028
5yr CAGR:+1.0%
Confidence:Low
Rยฒ:0.12
โ–ผ

Our Napa housing market forecast for 2026-2028 points toward a period of stabilization rather than dramatic growth. The recent YoY price decline of -4.0% signals a cooling period after years of appreciation, with the median home price now at $857,529. For those asking will Napa home prices drop further, the data suggests a soft landing is more likely than a crash. The market temperature of 56/100 and a Risk Grade of B indicate moderate conditions, supported by a five-year CAGR of 2.6% which reflects a return to more sustainable, historical norms. Affordability remains a key constraint, but luxury demand and the area's enduring lifestyle appeal will likely prevent steep declines.

Looking ahead to Napa real estate Napa 2027, local economic factors will heavily influence trajectory. The tourism and premium wine industries, central to Napa's economy, are expected to provide a stable foundation for housing demand, though broader economic headwinds could temper buyer enthusiasm. The current price-to-rent ratio of 30.2xโ€”significantly above the national average of 18xโ€”and a "RENT" verdict highlight that purchasing is less financially attractive than leasing, which may suppress investor activity. With homes averaging 63 days on the market, sellers must price realistically. The forecast is balanced: while the 5-year price range of $753,914 โ€“ $903,638 shows resilience, expect modest appreciation at best, with the market favoring well-priced properties over speculative gains.

Projected Cap Rate (2027)
1.6%
5yr CAGR
+1%

Job Market

Unemployment 5.2%
National avg: 3.7%
Job Growth (YoY) +1.5%

Healthcare

78
Score
Good

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-05-31
Sale-to-List 97.5%
Months Supply 3.4
Price Drops 24%
Gone in 2 Wks 20%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Model an editable scenario

Adjust the sliders to model different investment scenarios for Napa.

Total ROI
-156%
on $169,000 invested
Annual ROI
NaN%
compounded
Total Return
-$263,810
appreciation + cashflow
Mo. Cash Flow
-$4,579
year 1 estimate
Equity Growth Over 5 Years
Y1176kY2183kY3191kY4200kY5209k
Appreciation
$0
Cash Flow
-$263,810
Final Equity
$208,615

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Scenario Calculator Estimate your monthly cashflow

Rental Cash-Flow Scenario

Pre-filled for Napa

Property

Purchase Price$845,000
Monthly Rent$2,043
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$4,006
Modeled Monthly Cash Flow
-$48,073/ year
-28.4%
Cash-on-Cash
0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$2,043
โˆ’ Mortgage (P&I)$4,273
โˆ’ Property Tax$845
โˆ’ Insurance$125
โˆ’ Maintenance$704
โˆ’ Vacancy Loss$102
= Net Cash Flow-$4,006

Scenario Summary

Down Payment
$169,000
Loan Amount
$676,000
Total Monthly Expenses
$6,049
Gross Yield
2.9%

Investor Toolkit

Research Napa before you invest

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: July 2026