USLakeFront Lake survey & intelligence

$680,000

3774 Harbor Way, Cooper Landing, AK 15693

Sample listing
4
Bedrooms
4
Bathrooms
4,100
Square feet
60 ft
Shoreline
$11,333
Per shoreline ft

Bluff lot with tram to the dock on Kenai Lake. Roughly 60 feet of owned shoreline on 1.57 acres, with 4 bedrooms across 4,100 square feet. No dock. Water clarity on Kenai Lake averages around 25 feet and the lake is classified natural for water level. Dock and shoreline work fall under USFS Chugach. This is a sample listing used to demonstrate the platform.

Features

Wood stoveMetal roofRiprap shorelinePrivate dockBoat liftFire pitNew roofDetached garage

Property facts

Property typeHouse Year built1998 Lot size1.57 acres DockNo dock Water depth at dock4 ft ExposureNorth-facing ViewWide open water Annual taxes$9,613 HOA$250/mo Short-term rentalPermitted Listed2026-08-05
$6,389
All-in monthly
$155,570
Cash to close
$21,205
Costs beyond the obvious

Up front

Down payment$136,000
Closing costs (est. 2.4%)$16,320
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$155,570

Every year

Principal & interest$42,993
Property taxes$9,613
Hazard insurance$2,856
Flood insurance$2,400
HOA / POA dues$3,000
Utilities$5,535
Maintenance reserve (1.1%)$7,480
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$360
Total$76,667
Adjust these assumptions →
$11,333
This home / shoreline ft
$7,877
Lake average
$166
Per square foot
Well above the lake average — this property prices at $11,333 per shoreline foot against a lake average near $7,877, a difference of 44%. 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 / year184 Gross revenue$100,224 Lodging tax−$11,025 Management−$17,840 Cleaning & supplies−$23,071 Net operating income$48,288 Against annual carry$-28,379
Model your own →
6.8
Lake score
A
Water grade
4 ft
Drawdown
Level stabilityNatural Typical clarity25 ft Dock authorityUSFS Chugach
Full Kenai Lake report →
Comparable

Similar waterfront