USLakeFront Lake survey & intelligence

$615,000

8907 Cove Rd, Rogers, AR 79714

Sample listing
4
Bedrooms
2
Bathrooms
2,100
Square feet
150 ft
Shoreline
$4,100
Per shoreline ft

Classic A-frame with new seawall on Beaver Lake. Roughly 150 feet of owned shoreline on 2.06 acres, with 4 bedrooms across 2,100 square feet. Single-slip stationary. Water clarity on Beaver Lake averages around 18 feet and the lake is classified managed for water level. Dock and shoreline work fall under USACE Little Rock District. This is a sample listing used to demonstrate the platform.

Features

Metal roofGuest quartersFire pitDetached garageNew seawallTwo-slip dockBoathouseLakeside deck

Property facts

Property typeHouse Year built1972 Lot size2.06 acres DockSingle-slip stationary Water depth at dock13 ft ExposureWest-facing ViewMain channel Annual taxes$7,691 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$5,374
All-in monthly
$141,010
Cash to close
$15,330
Costs beyond the obvious

Up front

Down payment$123,000
Closing costs (est. 2.4%)$14,760
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$141,010

Every year

Principal & interest$38,884
Property taxes$7,691
Hazard insurance$2,583
Flood insurance$2,400
Utilities$2,835
Maintenance reserve (1.1%)$6,765
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$64,488
Adjust these assumptions →
$4,100
This home / shoreline ft
$2,715
Lake average
$293
Per square foot
Well above the lake average — this property prices at $4,100 per shoreline foot against a lake average near $2,715, a difference of 51%. 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 / year163 Gross revenue$94,798 Lodging tax−$10,428 Management−$16,874 Cleaning & supplies−$21,279 Net operating income$46,218 Against annual carry$-18,270
Model your own →
7.3
Lake score
B
Water grade
8 ft
Drawdown
Level stabilityManaged Typical clarity18 ft Dock authorityUSACE Little Rock District
Full Beaver Lake report →
Comparable

Similar waterfront