Residential Income
121 Cabana Drive Napa, CA 94558
For Sale
$350,000
For sale in Napa County at 121 Cabana Drive, with directions provided via Solano Ave and Hacienda.
Property Size1,512 SF
Price / SF$231.48
Days on Market81
Property Features for 121 Cabana Drive
General Information
- Standard status
- Active
- Size
- 1,512 SF
- Property subtype
- Manufactured In Park
Building Details
- Year Built
- 2019
Listing Agency:
(707) 694-8294
Listed By:
Dean Castelli
(707) 694-8294
Source:
Evrealestate
Added: May 6
Changed: Jul 23
Last Checked: Jul 25 at 3:39AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Dean Castelli
Investment Insights
Based on property information with market context.
This property at 121 Cabana Drive is offered for sale in Napa County. The listing is categorized as a residential income property, and also references mobile home and RV park and multifamily use types within the property profile.
Directions noted in the listing are Solano Ave to Hacienda to Cabana, with the property located in Napa, CA 94558.
Beyond the for-sale status and the provided address and directions, no additional building or unit configuration details are included in the available information.
Directions noted in the listing are Solano Ave to Hacienda to Cabana, with the property located in Napa, CA 94558.
Beyond the for-sale status and the provided address and directions, no additional building or unit configuration details are included in the available information.
Key Highlights
- Year built 2019
- Central air conditioning and central heating
- Appliances include dishwasher, disposal, free‑standing electric oven, free‑standing gas range, microwave, and stacked washer/dryer
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $46.3k | $30.60 |
| − Vacancy | −$2.4k | −$1.59 |
| EGI | $43.9k | $29.01 |
| − OpEx | −$19.7k | −$13.05 |
| NOI | $24.1k | $15.95 |
1,512 SF · lease $30.60/SF/yr · vacancy 5.20% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$344.6K
$301.6K – $402.1K
NOI $24,124 @ 7.0% cap · market cap 6.89%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$3.05M
$2.67M – $3.56M
NOI $213,580 @ 7.0% cap · market cap 61.02%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Mobile home & RV ...
FAQs
What type of property is this?
Mobile home & RV park - For sale in Napa County at 121 Cabana Drive, with directions provided via Solano Ave and Hacienda.
Where is this mobile home & rv park located?
The property is located at 121 Cabana Drive Napa, CA.
What is the asking price?
The asking price for this property is $350,000.
What are key features of this property?
This property features: Year built 2019; Central air conditioning and central heating; Appliances include dishwasher, disposal, free‑standing electric oven, free‑standing gas range, microwave, and stacked washer/dryer
