USLakeFront Lake survey & intelligence

$1,480,000

7361 Harbor Way, Boulder City, NV 79173

Sample listing
3
Bedrooms
2
Bathrooms
2,150
Square feet
420 ft
Shoreline
$3,524
Per shoreline ft

Classic A-frame with new seawall on Lake Mead. Roughly 420 feet of owned shoreline on 3.52 acres, with 3 bedrooms across 2,150 square feet. No dock. Water clarity on Lake Mead averages around 25 feet and the lake is classified volatile for water level. Dock and shoreline work fall under NPS Lake Mead NRA. This is a sample listing used to demonstrate the platform.

Features

Dock power and waterLakeside deckRiprap shorelineTwo-slip dock

Property facts

Property typeEstate Year built2014 Lot size3.52 acres DockNo dock Water depth at dock4 ft ExposureSouth-facing ViewSunset Annual taxes$15,470 HOA$250/mo Short-term rentalPermitted Listed2026-08-05
$12,136
All-in monthly
$334,770
Cash to close
$30,372
Costs beyond the obvious

Up front

Down payment$296,000
Closing costs (est. 2.4%)$35,520
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$334,770

Every year

Principal & interest$93,574
Property taxes$15,470
Hazard insurance$6,216
Flood insurance$3,240
HOA / POA dues$3,000
Utilities$2,902
Maintenance reserve (1.1%)$16,280
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$2,520
Total$145,632
Adjust these assumptions →
$3,524
This home / shoreline ft
$1,701
Lake average
$688
Per square foot
Well above the lake average — this property prices at $3,524 per shoreline foot against a lake average near $1,701, a difference of 107%. 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 / year131 Gross revenue$82,100 Lodging tax−$9,031 Management−$14,614 Cleaning & supplies−$17,951 Net operating income$40,504 Against annual carry$-105,128
Model your own →
6.6
Lake score
C
Water grade
140 ft
Drawdown
Level stabilityVolatile Typical clarity25 ft Dock authorityNPS Lake Mead NRA
Full Lake Mead report →
Comparable

Similar waterfront