Log In/Sign Up
Your email has been sent.
6067 E Bunco Rd - Bumblebee Stay 700 SF Hospitality Building Offered at $2,125,000 at a 11% Cap Rate in Athol, ID 83801
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
|
$614.19
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$429,930
|
$614.19
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$187,875
|
$268.39
|
| Net Operating Income |
$242,055
|
$345.79
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $429,930 |
| Annual Per SF | $614.19 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $429,930 |
| Annual Per SF | $614.19 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $187,875 |
| Annual Per SF | $268.39 |
| Net Operating Income | |
|---|---|
| Annual | $242,055 |
| Annual Per SF | $345.79 |
Property Facts
| Price | $2,125,000 | Construction Status | Proposed |
| Price Per Room | $2,125,000 | Building Size | 700 SF |
| Sale Type | Investment | No. Rooms | 1 |
| Cap Rate | 11% | No. Stories | 2 |
| Property Type | Hospitality | ||
| Zoning | Commercial | ||
| Price | $2,125,000 |
| Price Per Room | $2,125,000 |
| Sale Type | Investment |
| Cap Rate | 11% |
| Property Type | Hospitality |
| Construction Status | Proposed |
| Building Size | 700 SF |
| No. Rooms | 1 |
| No. Stories | 2 |
| Zoning | Commercial |
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Suite | 1 | - | - |
Exceptionally drivable
100/100
Fairly bikeable
50/100
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
6067 E Bunco Rd - Bumblebee Stay
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.