Guesthouse

Historic Titus House

10382 Donner Pass Road  ·  Downtown Truckee, California

Sale-Leaseback Offering  ·  July 2026

Prepared for prospective purchaser review · via Ron Hemig, Sierra Sotheby's International Realty

Titus Home — sign and garden gate
Titus House facade elevation — JWA Architecture

The Building

3,400 SFrentable interior + 400 SF streetside seating
$14,359/moscheduled rent · all NNN
$163,693annual NOI (after 5% vacancy)
100%committed at close · Guesthouse guarantee
  • Café & pantry, bakery kitchen, two offices, detached shed — the food-and-beverage anchor of downtown Truckee's walkable core.
  • Kitchen & pantry lease executed February 23, 2026 (5-year NNN) — the contracted use is already commercial kitchen and retail pantry.
  • Supply-constrained market: no new mixed-use inventory on Donner Pass Road; Truckee's historic core.
2

Inside

Lounge — leather and reclaimed wood The community table Work and gathering space

Furnished and operating today — lounge, community table, and gathering space, with original woodwork throughout.

Suite floor plan and rent roll
3
Guesthouse Lake Tahoe Campus One — hand-drawn campus plan

One walkable block

Guesthouse Lake Tahoe, Campus One: Horan House (Guest House 1) · the Historic Titus House — bakery & check-in · future guest houses up the hill — one walkable block of downtown Truckee, drawn as it lives.

Horan House — the operating flagship

Horan House today — the operating flagship one block up, 100% occupied. Photography: Eric Lundblad.

4

Pro Forma Rent Schedule

SuiteUseRSFRateMonthlyAnnualStatus
1 + 1aCafé & Pantry + streetside979 +400$4.50/SF$5,205.50$62,466Executed 2/23 · A&R eff 8/1
2Bakery kitchen · GH prep634$4.00/SF$2,536.00$30,432Executed 2/23 · restated 8/1
3Office544$3.50/SF$1,904.00$22,848Effective 8/1/26
4Office / retail · wellness1,061$3.50/SF$3,713.50$44,562Eff 8/1/26 · substitution right
5Storage / shed (bakery)182$1,000 flat$1,000.00$12,000Eff 8/1/26 · rent validated
TOTALNNN · Guesthouse guarantee3,400 +400$14,359.00$172,308

Assumptions: all leases NNN; all tenant improvements (café, kitchen, bakery) tenant-funded — no landlord TI allowance, free rent, or capex; premises as-is. SF is rentable: usable 3,057 + common 343 = 3,400 SF (11.2% load), reconciled to the 2026 Colliers appraisal; 400 SF exterior seating additional. 5% vacancy factor retained for conservatism.

Basis & history: a prior rent roll certified to the current lender (May 2026) totaled $10,331/mo on office programming, usable SF, and draft leases. This schedule reflects the food-and-beverage repositioning at market kitchen rates, rentable-SF remeasurement, streetside seating, and Suite 5 rent validated by an arms-length tenancy through 7/31/26 — executed, Guesthouse-guaranteed leases effective 8/1/2026.

NOI$163,693
@ 5.0% cap$3,274,000
@ 5.5% cap$2,976,000
5

Lease Structure & Terms

1
NNN with corporate credit

Every lease is Guesthouse Hospitality Co. paper with a Guesthouse corporate guarantee — one credit to underwrite.

2
Tenant-funded improvements

Café, kitchen, and bakery buildout funded by the tenant. No landlord TI, no free rent, no capex.

3
Executed anchor, delivered balance

Kitchen & pantry lease executed 2/23/26 (5-yr NNN); the full lease set executed July 2026, effective 8/1/26.

4
Operating depth

Bakery operates via sublease (Suite 5 shed + 4 AM–noon kitchen window); Suite 4 carries a substitution right for a wellness tenant — the roll diversifies over time.

5
Right of first refusal

Guesthouse requests a ROFR on any future sale — costless to the purchaser at close.

Trevor Cornwell · trevor@guesthousecompany.com

Why the income is safe

  • Contracted use since February — kitchen & pantry
  • Arms-length rent proof on Suite 5
  • Operator with two campuses and an operating flagship one block up
  • Downtown Truckee: supply-constrained, walkable, year-round
Guesthouse
6