USLakeFront Lake survey & intelligence

$925,000

4675 Lakeshore Dr, Burlington, VT 47106

Sample listing
5
Bedrooms
4
Bathrooms
2,500
Square feet
220 ft
Shoreline
$4,205
Per shoreline ft

Deep-water point lot with a covered slip on Lake Champlain. Roughly 220 feet of owned shoreline on 3.74 acres, with 5 bedrooms across 2,500 square feet. Two-slip covered. Water clarity on Lake Champlain averages around 12 feet and the lake is classified natural for water level. Dock and shoreline work fall under VT DEC / NY DEC. This is a sample listing used to demonstrate the platform.

Features

Gentle slope to waterBoathousePrivate dockGuest quarters

Property facts

Property typeCondo Year built1958 Lot size3.74 acres DockTwo-slip covered Water depth at dock6 ft ExposureSouth-facing ViewPanoramic Annual taxes$9,089 HOA$45/mo Short-term rentalPermitted Listed2026-08-05
$7,711
All-in monthly
$210,450
Cash to close
$21,080
Costs beyond the obvious

Up front

Down payment$185,000
Closing costs (est. 2.4%)$22,200
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$210,450

Every year

Principal & interest$58,484
Property taxes$9,089
Hazard insurance$3,885
Flood insurance$3,240
HOA / POA dues$540
Utilities$3,375
Maintenance reserve (1.1%)$10,175
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$1,320
Total$92,538
Adjust these assumptions →
$4,205
This home / shoreline ft
$6,416
Lake average
$370
Per square foot
Well below the lake average — this property prices at $4,205 per shoreline foot against a lake average near $6,416, 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 / year137 Gross revenue$36,871 Lodging tax−$4,056 Management−$6,563 Cleaning & supplies−$11,877 Net operating income$14,375 Against annual carry$-78,163
Model your own →
6.4
Lake score
C
Water grade
3 ft
Drawdown
Level stabilityNatural Typical clarity12 ft Dock authorityVT DEC / NY DEC
Full Lake Champlain report →
Comparable

Similar waterfront