USLakeFront Lake survey & intelligence

$1,565,000

4128 Lakeshore Dr, Laconia, NH 78859

Sample listing
4
Bedrooms
4
Bathrooms
3,350
Square feet
420 ft
Shoreline
$3,726
Per shoreline ft

Wooded acreage with private shoreline on Lake Winnipesaukee. Roughly 420 feet of owned shoreline on 3.68 acres, with 4 bedrooms across 3,350 square feet. Two-slip covered. Water clarity on Lake Winnipesaukee averages around 20 feet and the lake is classified managed for water level. Dock and shoreline work fall under NH DES Wetlands. This is a sample listing used to demonstrate the platform.

Features

Private dockDock power and waterOpen floor planGuest quartersVaulted ceilingsRiprap shoreline

Property facts

Property typeEstate Year built2006 Lot size3.68 acres DockTwo-slip covered Water depth at dock12 ft ExposureEast-facing ViewSunset Annual taxes$23,059 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$13,209
All-in monthly
$353,810
Cash to close
$29,928
Costs beyond the obvious

Up front

Down payment$313,000
Closing costs (est. 2.4%)$37,560
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$353,810

Every year

Principal & interest$98,948
Property taxes$23,059
Hazard insurance$6,573
Flood insurance$3,240
Utilities$4,522
Maintenance reserve (1.1%)$17,215
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$2,520
Total$158,508
Adjust these assumptions →
$3,726
This home / shoreline ft
$8,431
Lake average
$467
Per square foot
Well below the lake average — this property prices at $3,726 per shoreline foot against a lake average near $8,431, a difference of -56%. 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 / year176 Gross revenue$126,213 Lodging tax−$13,883 Management−$22,466 Cleaning & supplies−$26,322 Net operating income$63,542 Against annual carry$-94,966
Model your own →
6.7
Lake score
B
Water grade
3 ft
Drawdown
Level stabilityManaged Typical clarity20 ft Dock authorityNH DES Wetlands
Full Lake Winnipesaukee report →
Comparable

Similar waterfront