Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    30400 S Sunray Trl Worley, ID 83876

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    30400 S Sunray Trl Worley, ID 83876

    View on Map
    • Industrial properties
    • 8,919 SF
    • 40.00 lot acres
    For Sale
    $3,200,000
    View Listing →
    North Idaho RV Park and Lodge For Sale
    $3,200,000
    12,809 SF

    North Idaho RV Park and Lodge

    40-acre former RV park and lodge in North Idaho.

    30400 S Sunray Trail, Worley, ID 83876
    View Listing
    Property ID
    US27-0735851
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Praeder Ranch Resort / Campground & RV Park

    Property Details for 30400 S Sunray Trl

    Year built
    2004
    Construction
    FRAME
    Lot size
    40.00 lot acres
    Property size
    8,919 SF
    Property type
    Industrial properties
    Property subtype
    Industrial live-work properties
    APN
    47N04W236575
    APU
    47N04W236575

    Description

    This exceptional 40-acre recreational property in Worley, Idaho presents a unique investment opportunity. Boasting over 20 years of successful operation, this established RV resort and lodge offers a turnkey business model with significant income potential. The property features a 12-room lodge, including one oversized manager's suite, and 65 RV spaces. Further expansion is possible with the potential for up to 100 tent camping sites

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,555,000
      6.5%
      $1,435,000
      7%
      $1,335,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,957,000
      Market price range: $486k - $2.44M

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Worley
    County
    Kootenai
    State
    Idaho
    Longitude
    -116.808
    Latitude
    47.397
    CBSA code
    17660
    CBSA name
    COEUR D'ALENE, ID METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $3,805
    $271,656
    $1,785,378
    $2,057,034
    -
    $271,656
    $1,785,378
    $2,057,034

    Comparable in this City

    • Value Estimation by Request
      240 SF

      12961 Mtn Lion Rd

      MIXED USE (COMMERCIAL/INDUSTRIAL) • 240 SF
      12961 Mtn Lion Rd, Worley, ID 83876
      View Details
    • Value Estimation
      $915,000
      22,440 SF

      43554 Hwy 95

      MIXED USE (COMMERCIAL/INDUSTRIAL) • 22,440 SF
      43554 Hwy 95, Worley, ID 83876-7743
      View Details
    • Value Estimation by Request
      2,560 SF

      9404 Pne Ter Rd

      MIXED USE (COMMERCIAL/INDUSTRIAL) • 2,560 SF
      9404 Pne Ter Rd, Worley, ID 83876-8683
      View Details
    • Value Estimation by Request

      5677 Nighs Hl Rd

      MIXED USE (COMMERCIAL/INDUSTRIAL)
      5677 Nighs Hl Rd, Worley, ID 83876
      View Details
    • Value Estimation by Request
      240 SF

      5681 Nighs Hl Rd

      MIXED USE (COMMERCIAL/INDUSTRIAL) • 240 SF
      5681 Nighs Hl Rd, Worley, ID 83876
      View Details
    • Value Estimation by Request
      0.60 Acres

      9819 Hwy 95

      LUMBERYARD, BUILDING MATERIALS • 0.60 Acres
      9819 Hwy 95, Worley, ID 83876-7012
      View Details

    Similar Nearby for Sale

    • $187,000
      0.30 Acres

      Buildable Lot with Boat Slip

      Rare opportunity: buildable lot with boat slip on Lake Coeur d'Alene.
      21161 S Cave Bay Rd Lk, Worley, ID 83876
      View Details
    • $475,000
      4.90 Acres

      Worley Land with Lake Views

      4.9-acre estate property with panoramic lake views near Coeur d'Alene.
      Vogel Rd, Worley, ID 83876
      View Details
    • Contact for pricing

      Worley School District Property

      Property available for cash sale via sealed bid.
      29900 S 1 St, Worley, ID 83876
      View Details
    • $3,200,000

      Recreational RV Resort and Lodge

      Year-round recreational RV resort and lodge on 40 acres.
      30400 South Sunray Trl, Worley, ID 83876
      View Details
    • Contact for pricing

      Expansive Land Near Coeur d'Alene

      595 acres of land near Coeur d'Alene, Idaho.
      8597 W Rolling Hills Rd, Worley, ID 83876
      View Details
    • $259,000
      0.54 Acres

      Half-Acre Lot Near Coeur d'Alene

      Half-acre lot near Coeur d'Alene Lake with utilities on-site.
      L14 W Florida Cir, Worley, ID 83876
      View Details
    View Listing
    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.
    30400 S Sunray Trl
    Worley, ID 83876
    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

    30400 S Sunray Trl, 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!