Share This Listing

Message

935 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Hidden Valley Bed & Breakfast 441 Mull Rd 7 Room Bed and Breakfast Hiawassee, GA 30546 $825,000 ($117,857/Room) 15.19% Cap Rate

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Mountain Views
  • Endless Outdoor Adventures
  • Main House: 4 beds, 3 baths, dry sauna, hot tub & Apartment (attached): 1 bed, 1 bath, kitchen and laundry
  • Turnkey Bed & Breakfast
  • Projected Nightly Rate: $175/room
  • Cabin (detached): 2 beds, 2.5 baths, kitchen and laundry

EXECUTIVE SUMMARY

Nestled on 2.12 serene acres in the heart of the North Georgia Mountains, this 5,334 sq. ft. bed and breakfast offers the perfect combination of investment opportunity, natural beauty, and room to grow. Just minutes from Lake Chatuge, Brasstown Bald, Young Harris College, and the Georgia Mountain Fairgrounds, guests have endless activities at their fingertips. From boating, kayaking, and fishing to hiking, chasing waterfalls, camping, and exploring the Appalachian Mountains. For even more charm, the Bavarian-style village of Helen, GA is only a 30-minute scenic drive south. The property includes a main house with 4 bedrooms, 3 baths, a dry sauna, and hot tub, currently a nightly rental at $159 per night with year-round mountain views and repeat guests. An attached apartment features 1 bedroom, 1 bath, a full kitchen, and laundry, currently leased at $1,175 per month for steady long-term income. A detached cabin offers 2 bedrooms, 2.5 baths, a full kitchen, and laundry, currently leased at $1,500 per month with tremendous future short-term rental potential. Should you desire, both of these rentals can be changed back to nightly room rentals! Over $325K in renovations have transformed this property inside and out. The main home, guest house, and apartment received extensive updates including new roofs, plumbing, electrical upgrades, flooring, fixtures, windows, and fresh paint throughout. Kitchens and baths were modernized with new vanities, appliances, and granite countertops, while outdoor improvements include new balconies, retaining walls, fencing, landscaping, and French drains for enhanced curb appeal and functionality. With 7 bedrooms and 6.5 baths across three unique living spaces, this property already generates impressive rental income property with a projected 10.68 CAP rate while providing ample acreage for future growth! Think additional cabins, event space, or expanded B&B amenities to maximize your future returns. Whether you’re looking to run a turnkey mountain retreat, expand into a thriving hospitality business, or create a family compound with income potential, this property delivers endless possibilities. The Hidden Valley Bed & Breakfast consists of 2 structures: Total of 5,334 sq. ft. The main house with an attached apartment totaling 4,270 sq. ft. Detached two-story house of 1,064 sq. ft. Property has operated as Hidden Valley Bed and Breakfast through the entirety of Seller's ownership. Sold furnished and as-is. - Main House: 4 bedrooms, 3 full bathrooms, spa with hot tub and dry sauna. With a current nightly rate for is $159/bedroom - 1 bed attached apartment with full kitchen and 1 full bathroom. Rented out with traditional 1 year lease; current lease end date of 2/26/2026. Current monthly rate is $1175. - 2 bed cabin with 2 full bathrooms. Rented out with traditional 1 year lease; current lease end date 5/21/2026. Current monthly rental rate is $1500 Projected Gross Income: $171,062.00 (renting all 7 rooms across entire property; no leases) Projected Gross Income: $129,531.25 (renting all 4 rooms in main house while maintaining current leased income)

FINANCIAL SUMMARY (PRO FORMA - 2026)

ANNUAL ANNUAL PER SF
Gross Rental Income $170,000 $31.87
Other Income - -
Vacancy Loss - -
Effective Gross Income $170,000 $31.87
Taxes $2,334 $0.44
Operating Expenses $21,000 $3.94
Total Expenses $23,334 $4.37
Net Operating Income $146,666 $27.50

FINANCIAL SUMMARY (PRO FORMA - 2026)

Gross Rental Income
Annual $170,000
Annual Per SF $31.87
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $170,000
Annual Per SF $31.87
Taxes
Annual $2,334
Annual Per SF $0.44
Operating Expenses
Annual $21,000
Annual Per SF $3.94
Total Expenses
Annual $23,334
Annual Per SF $4.37
Net Operating Income
Annual $146,666
Annual Per SF $27.50

PROPERTY FACTS

Price $825,000
Price Per Room $117,857
Sale Type Investment
Cap Rate 15.19%
Sale Condition Business Value Included
Property Type Hospitality
Property Subtype
Bed and Breakfast
  • Hospitality Hotel
Building Class C
Lot Size 1.99 AC
Building Size 5,334 SF
No. Rooms 7
No. Stories 3
Year Built/Renovated 1978/2024
Parking Ratio 1.87/1,000 SF

AMENITIES

  • Spa
  • Hot Tub

ABOUT 441 MULL RD , HIAWASSEE, GA 30546

Nestled on 2.12 serene acres in the heart of the North Georgia Mountains, this 5,334 sq. ft. bed and breakfast offers the perfect combination of investment opportunity, natural beauty, and room to grow. Just minutes from Lake Chatuge, Brasstown Bald, Young Harris College, and the Georgia Mountain Fairgrounds, guests have endless activities at their fingertips. From boating, kayaking, and fishing to hiking, chasing waterfalls, camping, and exploring the Appalachian Mountains. For even more charm, the Bavarian-style village of Helen, GA is only a 30-minute scenic drive south. The property includes a main house with 4 bedrooms, 3 baths, a dry sauna, and hot tub, currently a nightly rental at $159 per night with year-round mountain views and repeat guests. An attached apartment features 1 bedroom, 1 bath, a full kitchen, and laundry, currently leased at $1,175 per month for steady long-term income. A detached cabin offers 2 bedrooms, 2.5 baths, a full kitchen, and laundry, currently leased at $1,500 per month with tremendous future short-term rental potential. Should you desire, both of these rentals can be changed back to nightly room rentals! Over $325K in renovations have transformed this property inside and out. The main home, guest house, and apartment received extensive updates including new roofs, plumbing, electrical upgrades, flooring, fixtures, windows, and fresh paint throughout. Kitchens and baths were modernized with new vanities, appliances, and granite countertops, while outdoor improvements include new balconies, retaining walls, fencing, landscaping, and French drains for enhanced curb appeal and functionality. With 7 bedrooms and 6.5 baths across three unique living spaces, this property already generates impressive rental income property with a projected 10.68 CAP rate while providing ample acreage for future growth! Think additional cabins, event space, or expanded B&B amenities to maximize your future returns. Whether you’re looking to run a turnkey mountain retreat, expand into a thriving hospitality business, or create a family compound with income potential, this property delivers endless possibilities.

ROOM MIX INFORMATION

DESCRIPTION NO. ROOMS DAILY RATE SF
Suite 4 - -
Guest Room 3 - -
  • Listing ID: 37871057

  • Date on Market: 9/29/2025

  • Last Updated:

  • Address: 441 Mull Rd, Hiawassee, GA 30546

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}