New search
Property profile & analytics
OFF-MARKET
Bed & breakfasts
4201 Silverado Trl, Calistoga, CA 94515-9605
Trust Owned
17-yr Hold
Free & Clear
Property ID
US09-3065626
Property profile
Verified
Property type
Bed & breakfasts
Use group
BED & BREAKFAST
Year built
1965
Construction
WOOD
Total area
1,909 SF
Lot
1.5 ac (65,340 SF)
Zoning code
AP
APN
021-020-001-000
UPID
US09-3065626
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
-
Trailside Inn Bed & Breakfast Bed & Breakfast Restaurant
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
by Request
Owner & transaction history
Gray Leilani S Trust · 17 yrs held
Gray Leilani S Trust
since 2009
6 recorded transactions
Zoning & alternative use
AP · Calistoga, CA
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
CAP Approach
Comparable Approach
Alternative Use
Get a detailed, property-specific estimation — fast and free
Price per SF
Sale + rent benchmarks
Subject property
—
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
$4,334
Tax year 2024
Assessed value
$393,967
Assessed 2024
Previous assessed
$393,967
+0.0% YoY
Effective rate
1.10%
On assessed value
Assessed land
$40,760
Assessed improvement
$353,207
Applied tax rate
55.0000
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
1965
Construction
WOOD
Heating
YES
Cooling
NONE
Rooms
7
Bathrooms
2
Total area
1,909 SF
Lot
1.5 ac (65,340 SF)
Zoning code
AP
APN
021-020-001-000
UPID
US09-3065626
Jurisdiction
NAPA
Zoning & alternative use
AP · Calistoga, CA
Zoning AP · permitted uses
AP · Calistoga, CA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Calistoga. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1965
Construction
WOOD
Heating
YES
Cooling
Yes
Rooms
7
Bathrooms
2
Lot
1.5 ac
Current owner
From public records · entity-resolved
Gray Leilani S Trust
Trust
Free & Clear · 17 yrs held
Mailing address
4201 SILVERADO TRL, CALISTOGA, CA 94515-9605
Mailing matches property
Yes
Owner-occupied
Yes
Ownership since
2009
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
6 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Feb 17, 2009
—
Gray Leilani S Trust
Gray,leilani S
Quit Claim Deed
related
—
Feb 13, 2009
—
Leilani S Gray
Leilani S Gray
Intrafamily Transfer
related
$200,000 · Silverado Credit Union
Aug 16, 2005
—
Leilani S Gray
Gray,leilani S
Quit Claim Deed
related
$200,000 · Silverado Cu
Oct 11, 2001
—
Gray Trust
Gray Trust
Quit Claim Deed
related
—
Jan 4, 1999
—
Harold R Gray
Gray,harold R & Leilani S
Quit Claim Deed
related
—
—
—
Leilani S Gray
—
Deed Of Trust
related
$202,300 · Silverado FCU
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 4201 Silverado Trl?
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.
