78 Cream Hill Road Mendon, VT 05751
16-suite inn with restaurant, pub, and expansion possibilities.
Property Features for 78 Cream Hill Road
General Information
- Standard status
- Active
- Size
- 10,398 SF
- Lot size
- 7.60 Acres
- Property subtype
- Multi Family
Building Details
- Year Built
- 1840
Listing office Real Broker LLC (802) 417-2311
Listing date Sep 22, 2025
Source Compass
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 Real Broker LLC
Investment Insights
Based on property information with market context.
Key Highlights
- Established Inn with 16 Guest Suites and High Income Potential: Averaging $200/night with potential annual income over $800,000 (at 70% occupancy).
- On‑Site Innkeeper's Apartment: Includes a spacious 3‑bed, 2‑bath living space.
- Expansion Potential: Includes an additional 2.5‑acre wooded lot and is permitted for 10 ERUs on the Alpine Pipeline, allowing for almost doubling the capacity.
Local Financial Insights For Specialty Retail
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 | $156.0k | $15.00 |
| − Vacancy | −$15.6k | −$1.50 |
| EGI | $140.4k | $13.50 |
| − OpEx | −$35.1k | −$3.38 |
| NOI | $105.3k | $10.13 |
Alternative Uses
Property Analytics
Current Use by Public Records
Similar Off Market Nearby
- Gateway — Mendon, VT 05701