# 23160 S Madrona Loop, Worley, ID 83876

> **TL;DR:** 3bd/2ba mobile home, $439,999 ($274/sqft), built 1979, 1,608 sqft.
> Fireplace, Waterfront, View, A/C. Est. $5,461/mo. Listed 60 days.

## Property at a Glance

| Attribute | Value |
|-----------|-------|
| Price | $439,999 |
| Price/sqft | $274 |
| Bedrooms | 3 |
| Bathrooms | 2 full |
| Square Feet | 1,608 |
| Year Built | 1979 |
| Lot Size | 16,988 sqft (0.39 acres) |
| Property Type | Mobile Home (Manufactured Home) |
| Status | For Sale |
| Days on Market | 60 |

## Why This Home Stands Out

- **Waterfront** - Direct water access
- **Views** - Territorial, Lake

## Estimated Monthly Costs

| Category | Amount |
|----------|--------|
| Mortgage (20% down, 6.5%) | $1,907 |
| HOA | $3,554 |
| **Total** | **$5,461** |

## Key Amenities

- Fireplace
- Waterfront
- View
- A/C

## Property Highlights

- Built in 1979
- 0.39 acre lot
- Fireplace
- Waterfront

## Description

### Agent Description
Back on the market -- appraisal in hand at $430,000, HOA-approved short-term rental, and a BNBCalc analysis projecting $71,656 in annual STR revenue at 58% occupancy and $338 ADR. A-rated STR market. 19.3% cash-on-cash. 11.1% cap rate. Boat slip on Lake Coeur d'Alene included. On Cave Bay, Lake CDA. From a wrap-around deck with a pergola, you watch the water go gold every evening -- your own boat slip, members-only sandy beach, private boat launch, and community park about 2 minutes from the front door. HOA covers community water, sewer, and snow removal. Owner has invested $30,000+ since 2017 -- new deck, new gutters, updated flooring, remodeled bathroom, washer/dryer, appliances, septic pump. Heat pump and central air. Propane backup stove keeps the house warm when the grid doesn't cooperate. Metal roof. 1- car garage. High-speed internet. All appliances included. 7 min to Coeur d'Alene Casino & Resort. 30 min to downtown CDA. 55 min to Spokane International (non-stops to LA, SF, Denver, Seattle). 1979 HUD-compliant double-wide. Cash, Conventional, portfolio, and DSCR welcome. Prior buyer's financing fell through -- not the property. Appraisal and BNBCalc analysis available to qualified buyers. Schedule a private showing. Investor underwriting? A-rated BNBCalc, $71,656 projected revenue, 11.1% cap rate. Schedule a private showing. Relocating to North Idaho? Spokane airport is 55 min with non-stops to LA, SF, Denver, Seattle. Schedule a private showing

## Location

- **Address:** 23160 S Madrona Loop, Worley, ID 83876
- **County:** Kootenai
- **Neighborhood:** Carrolls Cave Bay
- **Coordinates:** 47.460673, -116.882876
- **Google Maps:** https://www.google.com/maps?q=47.460673,-116.882876

## Virtual Tour & Media

- **Video Tour:** https://www.vr-360-tour.com/e/NwgBnTfUl1Q/e?hide_background_audio=true&hide_e3play=true&hide_logo=true&hide_nadir=true&hidelive=false

## Listing Agent

- **Name:** Jeremy Specials
- **Brokerage:** EXP Realty
- **Phone:** 2087709645
- **Email:** jspecials75@gmail.com

## Primary Photo

![23160 S Madrona Loop - Primary Photo](http://lh.rdcpix.com/e4a2fb08c4e3946bc13d5541e09aab28l-f221874773r.jpg)

*68 total photos available on [listing page](https://www.propertysimple.com/listing/23160-s-madrona-loop-worley-id-83876-262938)*

---

**MLS#:** 26-2938 | **Updated:** 2026-06-18
**Source:** listhub

*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.*

[View on PropertySimple](https://www.propertysimple.com/listing/23160-s-madrona-loop-worley-id-83876-262938)

---

## Structured Data

```json
{
  "@context": "https://schema.org",
  "@type": "RealEstateListing",
  "name": "23160 S Madrona Loop, Worley, ID 83876",
  "description": "Back on the market -- appraisal in hand at $430,000, HOA-approved short-term rental, and a BNBCalc analysis projecting $71,656 in annual STR revenue at 58% occupancy and $338 ADR. A-rated STR market. 19.3% cash-on-cash. 11.1% cap rate. Boat slip on Lake Coeur d'Alene included. On Cave Bay, Lake CDA. From a wrap-around deck with a pergola, you watch the water go gold every evening -- your own boat slip, members-only sandy beach, private boat launch, and community park about 2 minutes from the fro",
  "url": "https://www.propertysimple.com/listing/23160-s-madrona-loop-worley-id-83876-262938",
  "image": "http://lh.rdcpix.com/e4a2fb08c4e3946bc13d5541e09aab28l-f221874773r.jpg",
  "datePosted": "2026-06-18",
  "price": 439999,
  "priceCurrency": "USD",
  "address": {
    "@type": "PostalAddress",
    "streetAddress": "23160 S Madrona Loop",
    "addressLocality": "Worley",
    "addressRegion": "ID",
    "postalCode": "83876",
    "addressCountry": "US"
  },
  "geo": {
    "@type": "GeoCoordinates",
    "latitude": 47.460673,
    "longitude": -116.882876
  },
  "numberOfBedrooms": 3,
  "numberOfBathroomsTotal": 2,
  "numberOfFullBathrooms": 2,
  "floorSize": {
    "@type": "QuantitativeValue",
    "value": 1608,
    "unitCode": "FTK"
  },
  "yearBuilt": 1979
}
```