Log In/Sign Up
Your email has been sent.
Bumblebee Stay 6067 E Bunco Rd 18 Room Hotel Athol, ID 83801 $2,125,000 ($118,056/Room) 11% Cap Rate
Investment Highlights
- GREAT LOCATION, EASY ACCESS TO HWY95 AND ADJACENT TO SILVERWOOD THEME PARK
Executive Summary
Exceptional investment opportunity located next to Silverwood Theme Park, just north of Coeur d’Alene, Idaho. The property includes 9 furnished cabins—8 standard units and 1 ADA-compliant unit—each offering approximately 700+ square feet with 1 bedroom, 1 bathroom, a kitchen, great room, loft, and covered patio. Ideally situated near several ski resorts and the lakes of North Idaho, this property is approved for short-term rentals only. Property management services are available for reservations, housekeeping, maintenance, and more. This development helps meet the strong demand for lodging from Silverwood visitors and local travelers. Additional 9 units available at same price.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$429,930
|
$36.13
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$429,930
|
$36.13
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$187,875
|
$15.79
|
| Net Operating Income |
$242,055
|
$20.34
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $429,930 |
| Annual Per SF | $36.13 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $429,930 |
| Annual Per SF | $36.13 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $187,875 |
| Annual Per SF | $15.79 |
| Net Operating Income | |
|---|---|
| Annual | $242,055 |
| Annual Per SF | $20.34 |
Property Facts
| Price | $2,125,000 | Lot Size | 0.45 AC |
| Price Per Room | $118,056 | Construction Status | Under Construction |
| Sale Type | Investment | Building Size | 11,900 SF |
| Cap Rate | 11% | No. Rooms | 18 |
| Property Type | Hospitality | No. Stories | 2 |
| Property Subtype | Hotel | Year Built | 2027 |
| Building Class | B | Corridor | Exterior |
| Zoning | Commercial - COMMERCIAL | ||
| Price | $2,125,000 |
| Price Per Room | $118,056 |
| Sale Type | Investment |
| Cap Rate | 11% |
| Property Type | Hospitality |
| Property Subtype | Hotel |
| Building Class | B |
| Lot Size | 0.45 AC |
| Construction Status | Under Construction |
| Building Size | 11,900 SF |
| No. Rooms | 18 |
| No. Stories | 2 |
| Year Built | 2027 |
| Corridor | Exterior |
| Zoning | Commercial - COMMERCIAL |
Amenities
- High Speed Internet Access
- Patio
- Public Access Wifi
- Fully-Equipped Kitchen
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Suite | 18 | $199.00 | 700 |
Exceptionally drivable
100/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 53N03W330160 | Improvements Assessment | $2,259,312 (2025) |
| Land Assessment | $1,851,989 (2025) | Total Assessment | $4,111,301 (2025) |
Property Taxes
Parcel Number
53N03W330160
Land Assessment
$1,851,989 (2025)
Improvements Assessment
$2,259,312 (2025)
Total Assessment
$4,111,301 (2025)
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
Bumblebee Stay | 6067 E Bunco Rd