Santa Monica
Investment Analysis

Santa Monica, CA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
25
Investment Score
Rent
Cap Rate (Est.)
0.9%
Gross Yield
1.5%
P/R Ratio
47.9x
YoY Growth
-1.8%
Median Home Price
$1,802,000
Average Rent (1BR)
$2,252/mo
Median Income
$109,503
Population
89,939

Investment Breakdown

0
Value Score
32
Growth Score
50
Safety Score
35
Afford Score

Santa Monica has a price-to-rent ratio of 47.9x, which indicates renting is more favorable than buying.

The estimated cap rate of 0.9% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -1.8% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $2,252
Annual Gross $27,024

Est. Monthly Expenses

Property Tax (~1.5%) -$2,253
Insurance (~0.5%) -$751
Maintenance (~1%) -$1,502
Est. Net Cash Flow -$2,253/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Santa Monica Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
โžก๏ธ Stable
PROJECTEDNOW$2M2027$2Mโ–ผ 0.4%2028$2Mโ–ผ 1.0%20232024Now
$2M$2M
Current
$2M
2026
Projected
$2M
โ†“ 0.4% by 2027
Projected
$2M
โ†“ 1.0% by 2028
5yr CAGR:+0.6%
Confidence:Low
Rยฒ:0.07
โ–ผ

For those debating the Santa Monica housing market forecast for the next few years, the data points to a period of stabilization rather than significant growth. With a current median home price of $1,668,263 and a recent YoY price change of -1.1%, the market is showing signs of cooling from its pandemic-era peaks. The 5-year price change of just 2.9% (a 0.6% CAGR) indicates that the era of rapid appreciation has stalled, largely due to affordability constraints and sustained high interest rates. The price-to-rent ratio stands at a steep 54.9x, far above the national average of 18x, which heavily supports the "RENT" verdict for those not deeply rooted in the area. For anyone asking will Santa Monica home prices drop further, the B risk grade suggests a stable floor, but the lack of economic tailwinds points to limited upside potential through 2026.

Looking toward Santa Monica real estate Santa Monica 2027 and beyond, the local economy remains the primary driver. The tech and entertainment sectors provide high-income jobs, but the city's extreme affordability issues continue to cap buyer demand. With days on market averaging 52, properties are moving, but not with the frenzy of previous cycles. The market temperature score of 59/100 confirms a balanced, lukewarm environment. While a significant crash is unlikely given the area's desirability and limited inventory, the combination of high carrying costs and a price range that has traded in a tight band ($1.6Mโ€“$1.8M) suggests modest fluctuations. Ultimately, Santa Monica is likely to see flat to slightly negative price movement, making it a market where patience is rewarded and over-leveraging is a key risk.

Projected Cap Rate (2027)
1.0%
5yr CAGR
+0.6%

Job Market

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

Healthcare

78
Score
Good

Risk Factors

Overvalued Market
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 100.8%
Months Supply 7.9
Price Drops 14%
Gone in 2 Wks 32%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Santa Monica.

Total ROI
-193%
on $360,400 invested
Annual ROI
NaN%
compounded
Total Return
-$693,800
appreciation + cashflow
Mo. Cash Flow
-$11,764
year 1 estimate
Equity Growth Over 5 Years
Y1375kY2391kY3408kY4426kY5445k
Appreciation
$0
Cash Flow
-$693,800
Final Equity
$444,880

* 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 Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Santa Monica

Property

Purchase Price$1,802,000
Monthly Rent$2,252
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$10,401
Monthly Cash Flow
-$124,814/ year
-34.6%
Cash-on-Cash
-0.9%
Cap Rate

Monthly Breakdown

+ Rental Income$2,252
โˆ’ Mortgage (P&I)$9,112
โˆ’ Property Tax$1,802
โˆ’ Insurance$125
โˆ’ Maintenance$1,502
โˆ’ Vacancy Loss$113
= Net Cash Flow-$10,401

Investment Summary

Down Payment
$360,400
Loan Amount
$1,441,600
Total Monthly Expenses
$12,653
Gross Yield
1.5%

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: March 2026