USLakeFront Lake survey & intelligence

$615,000

4801 Shoreline Dr, Maynardville, TN 39266

Sample listing
5
Bedrooms
1
Bathrooms
2,100
Square feet
300 ft
Shoreline
$2,050
Per shoreline ft

Log home on a protected cove on Norris Lake. Roughly 300 feet of owned shoreline on 4.08 acres, with 5 bedrooms across 2,100 square feet. Crib dock with lift. Water clarity on Norris Lake averages around 20 feet and the lake is classified managed for water level. Dock and shoreline work fall under TVA Section 26a. This is a sample listing used to demonstrate the platform.

Features

Private dockGentle slope to waterDock power and waterRiprap shorelineBoathouseOpen floor planNew roofScreened porch

Property facts

Property typeEstate Year built1961 Lot size4.08 acres DockCrib dock with lift Water depth at dock5 ft ExposureEast-facing ViewPanoramic Annual taxes$7,240 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$5,411
All-in monthly
$141,010
Cash to close
$16,230
Costs beyond the obvious

Up front

Down payment$123,000
Closing costs (est. 2.4%)$14,760
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$141,010

Every year

Principal & interest$38,884
Property taxes$7,240
Hazard insurance$2,583
Flood insurance$2,400
Utilities$2,835
Maintenance reserve (1.1%)$6,765
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$1,800
Total$64,937
Adjust these assumptions →
$2,050
This home / shoreline ft
$6,247
Lake average
$293
Per square foot
Well below the lake average — this property prices at $2,050 per shoreline foot against a lake average near $6,247, a difference of -67%. 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 / year139 Gross revenue$42,734 Lodging tax−$4,701 Management−$7,607 Cleaning & supplies−$12,827 Net operating income$17,599 Against annual carry$-47,337
Model your own →
6.1
Lake score
B
Water grade
20 ft
Drawdown
Level stabilityManaged Typical clarity20 ft Dock authorityTVA Section 26a
Full Norris Lake report →
Comparable

Similar waterfront