30 photos
Prospect analysisArchived
8245 W Coeur D Alene Lake Shr
Asking$1,695,000
Coeur d Alene · Coeur D Alene, ID · 5 bd · 2 ba · 1,920 sq ft · Built 1965
Underwritten as a short-term rental
Waterfront 5-bedroom chalet with 312 feet of deep-water frontage and strong short-term rental income potential in Coeur D Alene, ID.
This property offers rare waterfront access, privacy, and a sizable layout suitable for group stays, with high-confidence underwriting metrics indicating robust cash flow and returns. The investment thesis is supported by strong projected STR performance, though the price point requires sustained premium rental demand.
Est. ADR
$1,200
Est. occupancy
62%
Gross rev / mo
$22,630
Cash-on-cash
30.1%
Airfolio market estimates · 20% down · detail in the underwriting panel.
Investment thesis
This 5-bedroom, 2-bath waterfront home on Casco Bay stands out for its combination of privacy, direct water access, and group-friendly layout, making it well-suited for high-end short-term rental strategies targeting families and larger groups. Underwriting metrics indicate high expected cash flow and a strong cash-on-cash return, driven by a premium ADR and solid occupancy assumptions. The property’s unique waterfront setting and proximity to city amenities enhance its guest appeal, but the investment thesis depends on maintaining premium rental rates and occupancy. The primary caveat is the elevated purchase price, which requires ongoing strong STR demand to justify returns.
Highlights
- 5 bedrooms and 2 bathrooms across 1,920 sqft
- 312 feet of deep-water frontage with sandy beach and dock
- Expansive decks with water and city views
- Chalet-style home built in 1965
- Large 2.86-acre lot offering privacy
- High-confidence underwriting with 30.1% expected cash-on-cash return
- Estimated STR ADR of $1,200 and occupancy rate of 62%
- Listed at $1,695,000
Risks
STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and local restrictions should be verified
Returns are sensitive to occupancy and ADR assumptions at this price point
Older construction may require additional maintenance or updates
Premium pricing limits the buyer pool for future resale
Seasonal demand swings could impact income consistency
Operational complexity of managing a large waterfront STR property
Market
Coeur D Alene, ID is a sought-after waterfront market with strong appeal for vacationers seeking natural beauty and recreational amenities. The property type—a large, private waterfront home—positions it well for premium short-term rental demand, especially among families and groups. The market supports high ADRs, but performance is sensitive to seasonality and competition from other luxury waterfront rentals.
Neighborhood
The property’s secluded setting on Casco Bay, combined with proximity to city amenities via a short boat ride, enhances its appeal for guests seeking both privacy and convenience. The large lot and waterfront access are likely to attract high-value bookings, though conclusions about neighborhood-specific demand are moderate-confidence due to limited detailed location signals.
Underwriting notes
At a $1,695,000 purchase price, underwriting projects a monthly expected income of $22,630 and cash flow of $8,491, with a 30.1% expected cash-on-cash return. These figures are based on a $1,200 ADR, 62% occupancy, 25% expense ratio, and 20% down payment at a 6.4% interest rate. The investment case is strong if premium rental performance is sustained, but returns are sensitive to occupancy and rate assumptions, making ongoing STR demand and operational execution critical to achieving projected outcomes.
Sign up free to adjust these assumptions and save your own underwriting.