Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Entitled 8-Unit Project in Calistoga Title is generated by Realmo AI

    33 Brannan, Calistoga, CA 94515

    View on Map
    Claim this Listing
    For Sale
    $1,049,000

    Entitled 8-unit project in Calistoga, shovel-ready for sale or rent.

    Added:
    Apr 24, 2025
    Days on Market:
    405
    Last Refresh:
    Mar 16 at 9:09 am

    Property Features for 33 Brannan

    General Information

    Standard status
    Active

    We can help!

    Listing Contact
    TONY PEREIRA

    Listing agent TONY PEREIRA License #01190189

    Listing office RE/MAX GOLD

    Listing date Apr 24, 2025

    Source Corcoran

    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 RE/MAX GOLD

    HighLights

    • Fully entitled 8‑unit project ready for sale or rent with individual APNs.
    • Low‑maintenance row homes each featuring 1470 square feet, 3 bedrooms, and 2.5 bathrooms.
    • Each unit includes a single‑car attached garage and private backyard.
    • Located in the heart of Calistoga, near parks, resorts, restaurants, and shops.
    • Architectural design provides easy accessibility and beautiful curb appeal.
    • Project is close to being shovel ready.

    Overview

    This is an entitled 8-unit project located in Calistoga. The project has final approval, allowing the homes to be for sale or for rent with individual APNs. These low-maintenance row homes each feature 1470 square feet, 3 bedrooms, 2.5 bathrooms, a single-car attached garage, and private backyards. The design provides easy accessibility and curb appeal. The property is located in the heart of Calistoga, near local parks, resorts, restaurants, and shops. The project is close to being shovel-ready.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Calistoga
    County
    Napa
    State
    California
    Longitude
    -122.575
    Latitude
    38.5842

    Nearby Similar for Sale

    • $19,500,000
      8,900 SF

      Napa Valley Vineyard & Winery

      Turnkey winery operation in a prime Napa Valley location.
      3340 Highway 128, Calistoga, CA 94515
      View Details
    • $3,000,000

      Calistoga Bed & Breakfast Opportunity

      Lovingly renovated bed and breakfast with additional apartments.
      1139 Lincoln Avenue, Calistoga, CA 94515
      View Details
    • $3,000,000

      Calistoga Bed & Breakfast Inn

      Lovingly renovated five-suite inn with additional apartments in Calistoga.
      1139 Lincoln Avenue, Calistoga, CA 94515
      View Details
    • $4,950,000

      Knights Valley Vineyard Estate

      66.7-acre vineyard estate in Sonoma County's Knights Valley AVA.
      18276 Hwy 128, Calistoga, CA 94515
      View Details
    • $65,000,000

      Napa Valley Ranch with Vineyards

      Large estate with vineyards, lakes, and development potential.
      16035 Highway 128, Calistoga, CA 94515
      View Details
    • $745,000
      1,088 SF

      Calistoga Flex Space Opportunity

      Flex space near downtown Calistoga with redevelopment potential.
      505 Washington, Calistoga, CA 94515
      View Details
    • $7,900,000

      Calistoga Vineyard Opportunity

      28-acre vineyard in Calistoga AVA, producing Cabernet Sauvignon.
      1090 Bale Lane, Calistoga, CA 94515
      View Details
    • $4,290,000

      Napa Valley Vineyard Estate Opportunity

      22.68-acre vineyard in Calistoga AVA with homesite.
      4427 Silverado, Calistoga, CA 94515
      View Details
    • $4,950,000

      Sonoma County Vineyard Estate

      66.7-acre vineyard estate in Knights Valley AVA.
      18276 Hwy 128 #A, Calistoga, CA 94515
      View Details
    • Contact for pricing
      6,214 SF

      Vineyard Estate with Income Potential

      Mediterranean-style estate with vineyard, multiple residences, and income potential.
      8320 Franz Valley Rd, Calistoga, CA 94515
      View Details
    • $7,900,000

      Calistoga AVA Vineyard Opportunity

      28-acre vineyard in Calistoga AVA with income potential.
      1090 Bale, Calistoga, CA 94515
      View Details
    • $19,500,000
      8,900 SF

      Napa Valley Vineyard & Winery

      Turnkey, award-winning Napa Green Certified vineyard and winery for sale.
      3340 Highway 128, Calistoga, CA 94515
      View Details

    FAQs

    What type of property is this?
    Apartment building - Entitled 8-unit project in Calistoga, shovel-ready for sale or rent.
    Where is this apartment building located?
    The property is located at 33 Brannan Calistoga, CA.
    What is the asking price?
    The asking price for this property is $1,049,000.
    What are key features of this property?
    This property features: Fully entitled 8‑unit project ready for sale or rent with individual APNs.; Low‑maintenance row homes each featuring 1470 square feet, 3 bedrooms, and 2.5 bathrooms.; Each unit includes a single‑car attached garage and private backyard.
    2541400
    We can help!
    Listing Contact
    TONY PEREIRA
    Real Estate License ID: 01190189
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    33 Brannan, Calistoga, CA 94515
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!