USLakeFront Lake survey & intelligence

$380,100

5243 Marina Dr, Dandridge, TN 68282

Sample listing
0
Bedrooms
0
Bathrooms
0
Square feet
150 ft
Shoreline
$2,534
Per shoreline ft

Gentle-slope frontage with sandy bottom on Douglas Lake. Roughly 150 feet of owned shoreline on 1.15 acres. Covered boathouse. Water clarity on Douglas Lake averages around 8 feet and the lake is classified volatile for water level. Dock and shoreline work fall under TVA Section 26a. This is a sample listing used to demonstrate the platform.

Features

Guest quartersWood stoveGentle slope to waterDetached garageTwo-slip dockRiprap shorelineBoathouseIrrigation from lake

Property facts

Property typeLot Year built Lot size1.15 acres DockCovered boathouse Water depth at dock18 ft ExposureEast-facing ViewSunrise Annual taxes$3,836 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$3,506
All-in monthly
$88,392
Cash to close
$12,611
Costs beyond the obvious

Up front

Down payment$76,020
Closing costs (est. 2.4%)$9,122
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$88,392

Every year

Principal & interest$24,032
Property taxes$3,836
Hazard insurance$1,596
Flood insurance$2,400
Utilities$2,700
Maintenance reserve (1.1%)$4,181
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$42,076
Adjust these assumptions →
$2,534
This home / shoreline ft
$2,871
Lake average
Per square foot
Below the lake average — this property prices at $2,534 per shoreline foot against a lake average near $2,871, a difference of -12%. Shoreline frontage is the metric that drives waterfront value, and it is almost never published.
Open the analyzer →
Modeled from the lake's estimated nightly rate and occupancy. Confirm local short-term rental rules before you rely on this.
Booked nights / year110 Gross revenue$90,598 Lodging tax−$9,966 Management−$16,126 Cleaning & supplies−$18,108 Net operating income$46,398 Against annual carry$4,323
Model your own →
5.9
Lake score
D
Water grade
45 ft
Drawdown
Level stabilityVolatile Typical clarity8 ft Dock authorityTVA Section 26a
Full Douglas Lake report →
Comparable

Similar waterfront