USLakeFront Lake survey & intelligence

$1,095,000

2050 Shoreline Dr, Coolin, ID 64752

Sample listing
4
Bedrooms
2
Bathrooms
3,800
Square feet
180 ft
Shoreline
$6,083
Per shoreline ft

Sunset-facing lot, dock permit in hand on Priest Lake. Roughly 180 feet of owned shoreline on 4.49 acres, with 4 bedrooms across 3,800 square feet. Permitted, not built. Water clarity on Priest Lake averages around 35 feet and the lake is classified natural for water level. Dock and shoreline work fall under Idaho Dept of Lands. This is a sample listing used to demonstrate the platform.

Features

BoathouseBoat liftWood stoveCovered slip

Property facts

Property typeHouse Year built2014 Lot size4.49 acres DockPermitted, not built Water depth at dock7 ft ExposureNorth-facing ViewSunset Annual taxes$8,075 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$8,819
All-in monthly
$248,530
Cash to close
$23,925
Costs beyond the obvious

Up front

Down payment$219,000
Closing costs (est. 2.4%)$26,280
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$248,530

Every year

Principal & interest$69,232
Property taxes$8,075
Hazard insurance$4,599
Flood insurance$3,240
Utilities$5,130
Maintenance reserve (1.1%)$12,045
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$1,080
Total$105,831
Adjust these assumptions →
$6,083
This home / shoreline ft
$4,758
Lake average
$288
Per square foot
Well above the lake average — this property prices at $6,083 per shoreline foot against a lake average near $4,758, a difference of 28%. 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 / year118 Gross revenue$93,640 Lodging tax−$10,300 Management−$16,668 Cleaning & supplies−$18,921 Net operating income$47,751 Against annual carry$-58,080
Model your own →
7.1
Lake score
A
Water grade
3 ft
Drawdown
Level stabilityNatural Typical clarity35 ft Dock authorityIdaho Dept of Lands
Full Priest Lake report →
Comparable

Similar waterfront