USLakeFront Lake survey & intelligence

$252,000

1259 Point Ln, Coolin, ID 33880

Sample listing
0
Bedrooms
0
Bathrooms
0
Square feet
80 ft
Shoreline
$3,150
Per shoreline ft

Year-round home with a screened porch on Priest Lake. Roughly 80 feet of owned shoreline on 0.86 acres. Single-slip stationary. 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

New seawallOpen floor planFire pitScreened porchSandy beachIrrigation from lakeLakeside deck

Property facts

Property typeLot Year built Lot size0.86 acres DockSingle-slip stationary Water depth at dock14 ft ExposureWest-facing ViewPanoramic Annual taxes$3,471 HOA$250/mo Short-term rentalPermitted Listed2026-08-05
$2,882
All-in monthly
$59,698
Cash to close
$13,782
Costs beyond the obvious

Up front

Down payment$50,400
Closing costs (est. 2.4%)$6,048
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$59,698

Every year

Principal & interest$15,933
Property taxes$3,471
Hazard insurance$1,400
Flood insurance$2,400
HOA / POA dues$3,000
Utilities$2,700
Maintenance reserve (1.1%)$2,772
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$480
Total$34,586
Adjust these assumptions →
$3,150
This home / shoreline ft
$4,758
Lake average
Per square foot
Well below the lake average — this property prices at $3,150 per shoreline foot against a lake average near $4,758, a difference of -34%. 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$13,165
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