USLakeFront Lake survey & intelligence

$935,000

664 Shoreline Dr, Bullfrog, UT 10895

Sample listing
4
Bedrooms
2
Bathrooms
2,400
Square feet
120 ft
Shoreline
$7,792
Per shoreline ft

Low-maintenance condo with a deeded slip on Lake Powell (Utah). Roughly 120 feet of owned shoreline on 2.8 acres, with 4 bedrooms across 2,400 square feet. Covered boathouse. Water clarity on Lake Powell (Utah) averages around 25 feet and the lake is classified volatile for water level. Dock and shoreline work fall under NPS Glen Canyon. This is a sample listing used to demonstrate the platform.

Features

New seawallBoat liftDetached garageWood stoveWhole-house generator

Property facts

Property typeHouse Year built2009 Lot size2.80 acres DockCovered boathouse Water depth at dock7 ft ExposureNorth-facing ViewProtected cove Annual taxes$14,185 HOA$250/mo Short-term rentalVerify locally Listed2026-08-05
$8,345
All-in monthly
$212,690
Cash to close
$22,915
Costs beyond the obvious

Up front

Down payment$187,000
Closing costs (est. 2.4%)$22,440
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$212,690

Every year

Principal & interest$59,116
Property taxes$14,185
Hazard insurance$3,927
Flood insurance$3,240
HOA / POA dues$3,000
Utilities$3,240
Maintenance reserve (1.1%)$10,285
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$720
Total$100,143
Adjust these assumptions →
$7,792
This home / shoreline ft
$1,666
Lake average
$390
Per square foot
Well above the lake average — this property prices at $7,792 per shoreline foot against a lake average near $1,666, a difference of 368%. 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 / year150 Gross revenue$135,088 Lodging tax−$14,860 Management−$24,046 Cleaning & supplies−$26,273 Net operating income$69,909 Against annual carry$-30,234
Model your own →
6.6
Lake score
B
Water grade
40 ft
Drawdown
Level stabilityVolatile Typical clarity25 ft Dock authorityNPS Glen Canyon
Full Lake Powell (Utah) report →
Comparable

Similar waterfront