Cash flow on Lake Coeur d'Alene. BNBCalc rates this property A for short-term rental -- $71,656 projected annual revenue, 58% occupancy, $338 average nightly. 19.3% cash-on-cash. 11.1% cap rate. HOA-approved STR. Boat slip on Cave Bay included.This is the lake property that pays for itself. Wrap-around deck with a pergola, panoramic mountain and water views, your own slip on a private community marina, members-only sandy beach, private boat launch, community park -- all about 2 minutes from the front door. HOA covers community water, sewer, and snow removal.Owner has invested $30,000+ since 2017 -- new deck, new gutters, updated flooring, remodeled bathroom, washer/dryer, appliances, septic pump. Heat pump and central air. Propane backup stove keeps the house warm when the grid doesn't cooperate. Metal roof. 1-car garage. High-speed internet. All appliances included.Independent appraisal on file from May 2026 -- full report available to qualified buyers. Top 9% of comparable Cave Bay area units on occupancy.7 min to Coeur d'Alene Casino & Resort. 30 min to downtown CDA. 55 min to Spokane International -- non-stop to LA, SF, Denver, Seattle. 1979 HUD-compliant double-wide. Cash, conventional, portfolio, and DSCR financing welcome. Schedule a private showing.Second-home buyer who wants a boat slip and a property that pays its own way? This is the file. Schedule a private showing.Relocating to North Idaho? Lake CDA address, Spokane airport 55 min, no state income tax. Schedule a private showing.
Listed By
Agency Name: EXP Realty
Shown By
Agent Name: Kimberly Boenish
Agent Phone: (509) 768-8267
Agency Title: Coldwell Banker Tomlinson
Estimated Payment
$ 1,205.39 per month $979.23 Principal & Interest $97.83 Property Tax $128.33 Homeowner's Insurance
23160 S Madrona Loop | MLS# 26-2938
This single family home located at 23160 S Madrona Loop, Worley, ID 83876 is currently listed for sale with an asking price of $439,990. This property was built in 1979 and has 3 bedrooms with 1608 sq. ft. S Madrona Loop is located in the Carrolls Cave Bay subdivision within the Plummer-Worley - 44 school district. Search Carrolls Cave Bay real estate on flyinghome.cbspokane.com today.