USLakeFront Lake survey & intelligence

$580,000

1075 Anchor Bay Rd, Hesston, PA 33479

Sample listing
3
Bedrooms
4
Bathrooms
1,850
Square feet
150 ft
Shoreline
$3,867
Per shoreline ft

Big-water views from a walk-out ranch on Raystown Lake. Roughly 150 feet of owned shoreline on 0.82 acres, with 3 bedrooms across 1,850 square feet. Two-slip covered. Water clarity on Raystown Lake averages around 18 feet and the lake is classified managed for water level. Dock and shoreline work fall under USACE Baltimore District. This is a sample listing used to demonstrate the platform.

Features

New roofRiprap shorelineFire pitLakeside deckPrivate dock

Property facts

Property typeHouse Year built1989 Lot size0.82 acres DockTwo-slip covered Water depth at dock12 ft ExposureWest-facing ViewPanoramic Annual taxes$4,295 HOA$120/mo Short-term rentalPermitted Listed2026-08-05
$4,954
All-in monthly
$133,170
Cash to close
$16,048
Costs beyond the obvious

Up front

Down payment$116,000
Closing costs (est. 2.4%)$13,920
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$133,170

Every year

Principal & interest$36,671
Property taxes$4,295
Hazard insurance$2,436
Flood insurance$2,400
HOA / POA dues$1,440
Utilities$2,498
Maintenance reserve (1.1%)$6,380
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$59,449
Adjust these assumptions →
$3,867
This home / shoreline ft
$4,691
Lake average
$314
Per square foot
Below the lake average — this property prices at $3,867 per shoreline foot against a lake average near $4,691, a difference of -18%. 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 / year179 Gross revenue$151,686 Lodging tax−$16,685 Management−$27,000 Cleaning & supplies−$30,018 Net operating income$77,983 Against annual carry$18,534
Model your own →
5.8
Lake score
B
Water grade
8 ft
Drawdown
Level stabilityManaged Typical clarity18 ft Dock authorityUSACE Baltimore District
Full Raystown Lake report →
Comparable

Similar waterfront