USLakeFront Lake survey & intelligence

$1,035,000

3484 Lakeshore Dr, Brookfield, CT 33322

Sample listing
5
Bedrooms
2
Bathrooms
2,500
Square feet
80 ft
Shoreline
$12,938
Per shoreline ft

Bluff lot with tram to the dock on Lake Lillinonah. Roughly 80 feet of owned shoreline on 3.71 acres, with 5 bedrooms across 2,500 square feet. Crib dock with lift. Water clarity on Lake Lillinonah averages around 8 feet and the lake is classified managed for water level. Dock and shoreline work fall under FirstLight Shoreline Mgmt. This is a sample listing used to demonstrate the platform.

Features

Lakeside deckVaulted ceilingsBoathouseTwo-slip dockRiprap shorelineFire pitDetached garageWhole-house generator

Property facts

Property typeCabin Year built1961 Lot size3.71 acres DockCrib dock with lift Water depth at dock6 ft ExposureWest-facing ViewSunrise Annual taxes$8,847 HOA$45/mo Short-term rentalVerify locally Listed2026-08-05
$8,340
All-in monthly
$235,090
Cash to close
$21,450
Costs beyond the obvious

Up front

Down payment$207,000
Closing costs (est. 2.4%)$24,840
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$235,090

Every year

Principal & interest$65,439
Property taxes$8,847
Hazard insurance$4,347
Flood insurance$3,240
HOA / POA dues$540
Utilities$3,375
Maintenance reserve (1.1%)$11,385
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$480
Total$100,083
Adjust these assumptions →
$12,938
This home / shoreline ft
$2,765
Lake average
$414
Per square foot
Well above the lake average — this property prices at $12,938 per shoreline foot against a lake average near $2,765, 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 / year134 Gross revenue$96,207 Lodging tax−$10,583 Management−$17,125 Cleaning & supplies−$20,055 Net operating income$48,444 Against annual carry$-51,638
Model your own →
5.5
Lake score
D
Water grade
5 ft
Drawdown
Level stabilityManaged Typical clarity8 ft Dock authorityFirstLight Shoreline Mgmt
Full Lake Lillinonah report →
Comparable

Similar waterfront