Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Waterfront Land on Lake Coeur Title is generated by Realmo AI

    NNA Windy Bay, Worley, ID 83876

    View on Map
    Claim this Listing
    For Sale
    $474,900

    LAND - Worley, ID

    Property size:
    192 SF
    Lot size:
    3.05 Acres
    Price / SF:
    $2,473/SF
    Added:
    Apr 30, 2026
    Days on Market:
    14
    Last Refresh:
    May 13 at 4:06 am

    Property Features for NNA Windy Bay

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    Rural Res
    Exterior features
    Timber - Part
    Standard status
    Active
    APN
    48N05W363200
    Size
    192 SF
    Lot size
    3.05 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    Tax#10108 [In Lt 2] 3648N05w
    Tax Annual Amount
    1415

    Utilities

    Sewer type
    Septic Tank
    Water front
    1

    We can help!

    Listing Contact
    Anne Anderson
    Anne Anderson

    Listing agent Anne Anderson License #DB14297

    Listing office Lakeshore Realty 1080 E Lakeshore Dr. Suite 101, Coeur D Alene, ID

    Listing date Apr 30, 2026

    MLS# 26-4191 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

    • Rare boat‑only access to 518 feet of waterfront on Lake Coeur d'Alene.
    • 3 acres of secluded property bordering protected land, ensuring privacy.
    • Septic approval in place for a 2400sf home and drain field.
    • Ideal for recreational activities such as fishing, hiking, and lakeside relaxation.
    • Includes a 192sf cabin for weekend use.
    • Located on the South End of Lake Coeur d' Alene in North Idaho.

    Overview

    This 3.05-acre waterfront land is located on the South End of Lake Coeur d' Alene in Worley, Idaho. It features 518 feet of water frontage and offers boat-only access. The property borders protected land managed by the US Department of Interior, ensuring privacy. A 192-square-foot cabin is present on the property. Septic approval is in place for a 2400-square-foot home and drain field. The property is suitable for weekend escapes, fishing, hiking, and lakeside relaxation.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Map

    City
    Worley
    County
    Kootenai
    State
    Idaho
    Longitude
    -116.928
    Latitude
    47.4311

    Nearby Similar for Sale

    • $599,000
      4,400 SF

      Established Automotive Repair Business For Sale

      Turnkey automotive repair business, building, and land in Worley, ID.
      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
    • $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
    • $600,000

      Worley, ID Land Opportunity

      20 acres near Heyburn State Park in Worley, Idaho.
      NNA W CONKLING 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
    • $259,000

      Half-Acre Lot Near Coeur d'Alene

      Half-acre lot near Coeur d'Alene Lake with utilities on-site.
      L14 B1 W FLORIDA Cir, Worley, ID 83876
      View Details
    • $425,000

      Idaho Land in Boulder Ridge

      21.37-acre lot near Coeur d'Alene with approved PERC test.
      Worley, ID 83876
      View Details
    • $307,000

      5 Acre Treed Land Parcel

      Private 5-acre treed parcel near golf course and casino.
      7728 W Radford Lane, Worley, ID 83876
      View Details
    • $230,000

      Worley, ID Waterfront View Lot

      0.17-acre lot near Lake Coeur d'Alene with stunning views.
      31 W Conkling Park Dr, Worley, ID 83876
      View Details
    • $499,000

      Worley Land with Private Well

      20.35 acres near Coeur d'Alene with well and views.
      NKA Sun Up Bay & Bennion Rd, 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
    • $129,000

      Wooded Lot with Territorial Views

      0.69-acre wooded lot in Worley, ID, with territorial views.
      NKA S 2nd St, Worley, ID 83876
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - Secluded 3-acre waterfront property with boat access and cabin.
    Where is this waterfront land located?
    The property is located at NNA Windy Bay Worley, ID.
    What is the asking price?
    The asking price for this property is $474,900.
    What are key features of this property?
    This property features: Rare boat‑only access to **518 feet of waterfront on Lake Coeur d'Alene.**; **3 acres of secluded property** bordering protected land, ensuring privacy.; Septic approval in place for a 2400sf home and drain field.
    (208) 660-4621
    We can help!
    Listing Contact
    Anne Anderson
    Anne Anderson
    Real Estate License ID: DB14297
    Learn More
    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
    NNA Windy Bay, 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!