USLakeFront Lake survey & intelligence

$277,200

9898 Waters Edge, Moran, WY 60532

Sample listing
0
Bedrooms
0
Bathrooms
0
Square feet
420 ft
Shoreline
$660
Per shoreline ft

Gentle-slope frontage with sandy bottom on Jackson Lake. Roughly 420 feet of owned shoreline on 1.84 acres. Crib dock with lift. Water clarity on Jackson Lake averages around 30 feet and the lake is classified managed for water level. Dock and shoreline work fall under NPS Grand Teton. This is a sample listing used to demonstrate the platform.

Features

Riprap shorelineDock power and waterNew roofCovered slipOpen floor planLakeside deckWhole-house generator

Property facts

Property typeLot Year built Lot size1.84 acres DockCrib dock with lift Water depth at dock15 ft ExposureWest-facing ViewSunrise Annual taxes$3,972 HOA$45/mo Short-term rentalPermitted Listed2026-08-05
$3,045
All-in monthly
$65,343
Cash to close
$13,639
Costs beyond the obvious

Up front

Down payment$55,440
Closing costs (est. 2.4%)$6,653
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$65,343

Every year

Principal & interest$17,526
Property taxes$3,972
Hazard insurance$1,400
Flood insurance$2,400
HOA / POA dues$540
Utilities$2,700
Maintenance reserve (1.1%)$3,049
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$2,520
Total$36,537
Adjust these assumptions →
$660
This home / shoreline ft
$6,516
Lake average
Per square foot
Well below the lake average — this property prices at $660 per shoreline foot against a lake average near $6,516, a difference of -90%. 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 / year187 Gross revenue$62,845 Lodging tax−$6,913 Management−$11,186 Cleaning & supplies−$17,967 Net operating income$26,778 Against annual carry$-9,759
Model your own →
5.5
Lake score
B
Water grade
30 ft
Drawdown
Level stabilityManaged Typical clarity30 ft Dock authorityNPS Grand Teton
Full Jackson Lake report →
Comparable

Similar waterfront