USLakeFront Lake survey & intelligence

$435,000

3536 Marina Dr, Lake Havasu City, AZ 86410

Sample listing
2
Bedrooms
4
Bathrooms
3,500
Square feet
150 ft
Shoreline
$2,900
Per shoreline ft

Deep-water point lot with a covered slip on Lake Havasu. Roughly 150 feet of owned shoreline on 3.93 acres, with 2 bedrooms across 3,500 square feet. Floating dock. Water clarity on Lake Havasu averages around 15 feet and the lake is classified stable for water level. Dock and shoreline work fall under AZ State Land / BLM. This is a sample listing used to demonstrate the platform.

Features

Sandy beachWood stoveFire pitBoat liftTwo-slip dockScreened porchGuest quartersWhole-house generator

Property facts

Property typeCondo Year built2004 Lot size3.93 acres DockFloating dock Water depth at dock17 ft ExposureWest-facing ViewSunrise Annual taxes$3,865 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$4,036
All-in monthly
$100,690
Cash to close
$15,240
Costs beyond the obvious

Up front

Down payment$87,000
Closing costs (est. 2.4%)$10,440
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$100,690

Every year

Principal & interest$27,503
Property taxes$3,865
Hazard insurance$1,827
Flood insurance$2,400
Utilities$4,725
Maintenance reserve (1.1%)$4,785
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$48,435
Adjust these assumptions →
$2,900
This home / shoreline ft
$6,723
Lake average
$124
Per square foot
Well below the lake average — this property prices at $2,900 per shoreline foot against a lake average near $6,723, a difference of -57%. 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 / year147 Gross revenue$65,168 Lodging tax−$7,168 Management−$11,600 Cleaning & supplies−$16,355 Net operating income$30,044 Against annual carry$-18,391
Model your own →
6.6
Lake score
C
Water grade
4 ft
Drawdown
Level stabilityStable Typical clarity15 ft Dock authorityAZ State Land / BLM
Full Lake Havasu report →
Comparable

Similar waterfront