Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    1045 Easum Dr Napa, CA 94558

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Established bed and breakfast in the heart of wine country.

    Property Features for 1045 Easum Dr

    General Information

    Standard status
    Active

    We can help!

    Listing Contact
    Justin Myers
    Source: Crexi

    Listing Agency: Atlas Hospitality Group Listing Agent: Justin Myers

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    Napa Valley Bed and Breakfast

    The Candlelight Inn Napa Valley is an established bed-and-breakfast situated in a 1929 English Tudor-style home. This adults-only inn is located on one acre of manicured gardens at 1045 Easum Drive, minutes from downtown Napa. It features 11 guest rooms, including a secluded Creekside Cottage and one ADA room. Many rooms include two-person Jacuzzi tubs, fireplaces, and private decks. The inn provides a premium romantic getaway experience in wine country. Onsite amenities include a freshly made, plated three-course breakfast and complimentary wine at check-in. The location is near the Los Carneros wine region, placing guests within easy reach of downtown tasting rooms, restaurants, and over 400 wineries across Napa Valley.
    Location Intelligence

    Current Use by Public Records

    Bed & breakfasts

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Similar Places Nearby

    Candlelight Inn Napa Valley, Fox Cottage, Napa, Arbor Guest House, Stahlecker House Inn

    Location Insight

    • Map
    • Local Demand
    City
    Napa
    County
    Napa
    State
    California
    Longitude
    -122.3113958
    Latitude
    38.3034176

    Nearby Similar for Sale

    • New
      $2,995,000
      18.26 Acres

      Napa Valley Vineyard Estate Building

      18.26 acre Napa Valley vineyard estate building site.
      5267 Old Sonoma Rd, Napa, CA 94559
      View Details
    • New
      $1,295,000
      1,919 SF

      Renovated Napa Home Investment Potential

      Renovated 5-unit property with strong income potential in Napa.
      1532 Jefferson St, Napa, CA 94559
      View Details
    • $10,000,000
      12,700 SF

      Napa Valley Mixed-Use Opportunity

      4.2-acre property with commercial, agricultural, and residential potential.
      3106 Golden Gate Dr, Napa, CA 94558
      View Details
    • $745,000
      1,738 SF

      Napa Office Building For Sale

      Well-maintained Napa office building with long-term tenants and income potential.
      3051 Solano Ave, Napa, CA 94558
      View Details
    • New
      $1,350,000
      9.49 Acres

      Napa Cabernet Vineyard - 9.5 Acres

      9.5-acre vineyard in Napa Valley with Cabernet Sauvignon and Franc.
      3800 Jameson Canyon Rd, Napa, CA 94558
      View Details
    • New
      $1,299,000
      2,764 SF

      Charming Renovated Napa Quadruplex

      Well-kept, renovated 4-unit property near downtown Napa.
      1418 B St, Napa, CA 94559
      View Details
    • $3,750,000
      1,738 SF

      Napa Vineyard Estate with Homes

      Vineyard estate with two remodeled homes on 13.5 acres.
      1180 Monticello Rd, Napa, CA 94558
      View Details
    • $227,000
      50.00 Acres

      Lake Berryessa Agriculture Opportunity

      Rare lakeside property with stunning views and hunting potential.
      State 128 Hwy, Napa, CA 94558
      View Details
    • $620,000
      1.00 Acre

      Land For Sale, Napa, CA

      Land available for retail or automotive use in Napa.
      1906 Wise Ave, Napa, CA 94588
      View Details
    • $7,000,000
      7,320 SF

      Napa Retail Investment Opportunity

      Fully leased retail buildings in downtown Napa for sale.
      1321 1St St, Napa, CA 94559
      View Details
    • $1,795,000
      1,560 SF

      Downtown Napa Restaurant Opportunity

      Prime location for restaurant, tasting room, or gathering spot.
      807 Main St, Napa, CA 94559
      View Details
    • $2,700,000
      9,800 SF

      Functional Warehouse in Napa Corridor

      9,800 SF industrial warehouse with secured yard in Napa.
      978 Kaiser Rd, Napa, CA 94558
      View Details

    FAQs

    What type of property is this?
    Bed & breakfast - Established bed and breakfast in the heart of wine country.
    Where is this bed & breakfast located?
    The property is located at 1045 Easum Dr Napa, CA.
    What are key features of this property?
    This property features: - Minutes from downtown Napa and gateway to Carneros wine region.; - 11 thoughtfully designed guest rooms, including a secluded Creekside Cottage and one ADA room.; - Adults-only bed-and-breakfast providing a premium romantic getaway experience.
    Request Owner's contact information
    1045 Easum Dr Napa, CA 94558
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1045 Easum Dr
    Napa, CA 94558
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    1045 Easum Dr Napa, CA 94558
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Justin Myers
    Real Estate License ID: 01720503
    Learn More
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!