New search
Property profile & analytics
OFF-MARKET
Estimated value
$515,000
Bed & breakfasts
2653 Foothill Blvd, Calistoga, CA 94515-1221
Individually Owned
8-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US09-2602883
Property profile
Verified
Property type
Bed & breakfasts
Use group
BED & BREAKFAST
Year built
1932
Construction
WOOD
Total area
3,340 SF
Lot
3.44 ac (149,846 SF)
APN
011-360-019-000
UPID
US09-2602883
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Bear Flag Inn Bed & Breakfast Restaurant
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$430k
CAP Approach
CAP
$620k
Comparable Approach
Comparable
$493k
Blend (final)
Blend
$515k
Owner & transaction history
Dennis A Mcnay · 8 yrs held
Dennis A Mcnay
since 2017
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Calistoga submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Calistoga submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$430,000
CAP Approach
CAP Return
Estimation
6%
$675,000
6.5%
$620,000
7%
$580,000
Blend value · Realmo final
$515k
Range $464k – $567k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$154 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$13,039
Tax year 2024
Assessed value
$1,173,380
Assessed 2024
Previous assessed
$1,173,380
+0.0% YoY
Effective rate
1.11%
On assessed value
Assessed land
$414,057
Assessed improvement
$759,323
Applied tax rate
1.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Bed & breakfasts
Use group
BED & BREAKFAST
Status
Off-Market
Year built
1932
Construction
WOOD
Heating
CENTRAL
Cooling
YES
Rooms
10
Bathrooms
3
Total area
3,340 SF
Lot
3.44 ac (149,846 SF)
APN
011-360-019-000
UPID
US09-2602883
Jurisdiction
NAPA
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Building & site characteristics
From public records
Year built
1932
Construction
WOOD
Heating
CENTRAL
Cooling
Yes
Rooms
10
Bathrooms
3
Lot
3.44 ac
Current owner
From public records · entity-resolved
Dennis A Mcnay
Individual
Mailing address
103 OLIVE ST, LOS GATOS, CA 95030-4318
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2017
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
16 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 27, 2025
—
Dennis Mcnay
—
Deed
related
$2,000,000 · Iron Oak Investments LP
Mar 22, 2019
—
Mcnay Family Trust
—
Deed
related
$1,390,000 · Gip 847 Trust (ct)
Jun 30, 2017
—
Dennis A Mcnay
Mcnay Family Trust
Quit Claim Deed
related
$1,363,000 · Yosemite Cap LLC
Mar 13, 2008
—
Mcnay Family Trust
Mcnay,dennis & Marjorie
Quit Claim Deed
related
—
Nov 9, 2000
—
Dennis Mcnay
Calistoga Bear Flag B&b LLC
Grant Deed
$192,000 · North American Mortgage
Apr 2, 1998
$650,000
Bear Flag B Calistoga
Dinsmoor Trust
Grant Deed
$700,000 · Sonoma National Bank
—
—
Mcnay Family Trust
—
Deed Of Trust
related
$1,390,000 · Gip 847 Trust (ct)
—
—
Dennis Mcnay
—
Deed Of Trust
related
$580,000 · World Savings Bank
—
—
Mcnay Family Trust
—
Deed Of Trust
related
$1,390,000 · Three Bears B&b LLC
—
—
Dinsmoor R K
—
Deed Of Trust
related
$219,000 · California Savings & Loan
—
—
Dennis Mcnay
—
Deed Of Trust
related
$1,585,000 · American Brokers Conduit
—
—
Dennis Mcnay
—
Deed Of Trust
related
$31,459 · Viking Capital
—
—
Dennis Mcnay
—
Deed Of Trust
related
$750,000 · World Savings Bank
—
—
Dennis Mcnay
—
Deed Of Trust
related
$100,000 · Washington Mutual Fsb
—
—
Dennis Mcnay
—
Deed Of Trust
related
$950,000 · Washington Mutual Fsb
—
—
Dennis Mcnay
—
Deed Of Trust
related
$1,485,000 · Platinum Capital Group
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 2653 Foothill Blvd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
