Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Secondary Waterfront Residential Lot Title is generated by Realmo AI

    22671 S Lakeshore Dr, Worley, ID 83876

    View on Map
    Claim this Listing
    Pending
    $247,000

    LAND - Worley, ID

    Lot size:
    1.01 Acres
    Added:
    May 26, 2026
    Days on Market:
    13
    Last Refresh:
    Jun 7 at 2:06 pm

    Property Features for 22671 S Lakeshore Dr

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Residential
    Exterior features
    Boat Slip, Dock
    Standard status
    Pending
    APN
    012030010045
    Lot size
    1.01 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    CARROLLS CAVE BAY HOMESITES 6TH ADD, LT 3 BLK 1 EX TAX#23519 3248N04W
    Tax Annual Amount
    668

    Utilities

    Water front
    1

    We can help!

    Listing Contact
    Joni Hay
    Joni Hay

    Listing agent Joni Hay License #SP50832

    Listing office Keller Williams Spokane 799 S Stevens St, Spokane, ID

    Listing date May 26, 2026

    MLS# 26-5567 Listing URL

    Copyright © 2026 Coeur d'Alene Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 1‑acre secondary waterfront lot on Lake Coeur d'Alene
    • HOA boat slip B‑16 with access to private docks and lake recreation
    • Private community beach and boat launch with access via HOA
    • Buyer to connect to the private community water and sewer system
    • Surrounded by panoramic lake and mountain views

    Overview

    This is a residential lot totaling approximately 1.01 acres, offering a secondary waterfront setting on Lake Coeur d'Alene. The property includes HOA access with a designated boat slip (B-16), supporting convenient use for boating and other lake activities. Lake-focused lifestyle amenities are part of the offering through the private community beach, boat launch, and docks.

    The listing is located in Worley, Idaho, in Kootenai County, with the lot addressed at 22671 S Lakeshore Dr. The property is situated to take advantage of lake views and the recreational access provided by the HOA community.

    For buyers looking to build a home or secondary retreat, the combination of a residential-zoned waterfront lot and HOA lake amenities can simplify the planning around boating and on-water use. The buyer will connect to the private community water and sewer system, aligning the lot with the community’s utility arrangement as part of preparing the site for residential development.
    Property Profile Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Map

    City
    Worley
    County
    Kootenai
    State
    Idaho
    Longitude
    -116.88136
    Latitude
    47.463284

    Nearby Similar for Sale

    • $449,000
      4,400 SF

      Automotive Repair Facility with Land

      Established 1975 shop operating as diesel and auto repair on a main thoroughfare lot.
      9719 W F St, Worley, ID 83876
      View Details
    • $3,200,000
      8,919 SF

      North Idaho Recreation Destination

      40-acre former RV park and lodge near Lake Coeur d'Alene.
      30400 S Sunray Trl, Worley, ID 83876
      View Details
    • $685,000

      40 Acres Near Worley, Idaho

      40 acres near amenities with development potential and private well.
      NKA W Rolling Hills Rd, Worley, ID 83876
      View Details
    • $450,000

      Lake Coeur d'Alene Waterfront Land

      0.64 acre waterfront land with lake views in Worley, ID.
      2611 W Cottonwood Rd, Worley, ID 83876
      View Details
    • $375,000

      Ready-to-Build 10 Acre Land

      10 acres with well, septic, and power ready for construction.
      11754 W BECKY Ln, Worley, ID 83876
      View Details
    • $320,000

      Idaho Land Parcel For Sale

      Private 10-acre retreat near Coeur d'Alene with territorial views.
      NKA 10AC Becky Lane, Worley, ID 83876
      View Details
    • $230,000

      Build-Ready Waterfront Residential Lot

      Secondary waterfront lot with paved access, utilities available, and an installed septic drain field for prompt building plans.
      31 W Conkling Park Dr, Worley, ID 83876
      View Details
    • $600,000

      Worley, ID Land Opportunity

      20 acres near Heyburn State Park in Worley, Idaho.
      NNA W CONKLING Rd, Worley, ID 83876
      View Details
    • $83,000

      Commercial Corner Land Lot

      Commercial lot on Highway 95 with access to city water and sewer connections.
      9813 Highway 95 Commercial Lot, Worley, ID 83876
      View Details
    • $474,900
      192 SF

      Waterfront Land on Lake Coeur

      Secluded 3-acre waterfront property with boat access and cabin.
      NNA Windy Bay, Worley, ID 83876
      View Details
    • $500,000

      Worley, ID Land with Views

      10-acre land parcel with utilities, ready for building.
      NKA W Ben Pointe Rd, Worley, ID 83876
      View Details
    • $600,000

      20 Acres Heyburn State Park

      Usable acreage with mountain views near Coeur d'Alene.
      NNA W CONKLING Rd, Worley, ID 83876
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - Secondary waterfront residential lot with an HOA boat slip and access to private community beach, docks, and boat launch.
    Where is this waterfront land located?
    The property is located at 22671 S Lakeshore Dr Worley, ID.
    What is the asking price?
    The asking price for this property is $247,000.
    What are key features of this property?
    This property features: 1‑acre secondary waterfront lot on Lake Coeur d'Alene; HOA boat slip B‑16 with access to private docks and lake recreation; Private community beach and boat launch with access via HOA
    (509) 919-1389
    We can help!
    Listing Contact
    Joni Hay
    Joni Hay
    Real Estate License ID: SP50832
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    22671 S Lakeshore Dr, Worley, ID 83876
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!