Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
25 W Grant Street
Healdsburg, CA 95448
Asking Price
$6.90M
Asset Type
Hotel Hospitality
Class
Class B
What's Special
Calderwood Inn | Turn-Key Boutique 10-Room Hotel + Approved Expansion Concept <p>Property Website: http://25wgrant.com/</p><p></p><p><em>OM contains Approved Expansion Concept Details</em></p><p></p><ul><li>Exceptional lot size — over 1 acre in walkable downtown Healdsburg, virtually impossible to replicate today </li><li>Turnkey operating inn generating immediate cash flow from 10 established guestrooms </li><li>Significant value-add through entitled or approvable expansion of 9–10 detached cottages </li><li>Lap pool and resort-style amenity set differentiates from
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.16%
DSCR
0.20
Underwater
Cash-on-Cash
-15.93%
Monthly Payment
$34,137.435
Annual Cash Flow
$-329,649.223
