USLakeFront Lake survey & intelligence

$260,000

7542 Lakeshore Dr, Nisswa, MN 58015

Sample listing
3
Bedrooms
1
Bathrooms
3,400
Square feet
150 ft
Shoreline
$1,733
Per shoreline ft

Turnkey lake house with two-slip dock on Gull Lake. Roughly 150 feet of owned shoreline on 1.43 acres, with 3 bedrooms across 3,400 square feet. No dock. Water clarity on Gull Lake averages around 12 feet and the lake is classified stable for water level. Dock and shoreline work fall under MN DNR. This is a sample listing used to demonstrate the platform.

Features

New seawallFire pitWood stoveVaulted ceilingsGentle slope to waterBoathouseRiprap shorelineIrrigation from lake

Property facts

Property typeCabin Year built2014 Lot size1.43 acres DockNo dock Water depth at dock18 ft ExposureWest-facing ViewMain channel Annual taxes$2,257 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$2,773
All-in monthly
$61,490
Cash to close
$13,180
Costs beyond the obvious

Up front

Down payment$52,000
Closing costs (est. 2.4%)$6,240
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$61,490

Every year

Principal & interest$16,439
Property taxes$2,257
Hazard insurance$1,400
Flood insurance$2,400
Utilities$4,590
Maintenance reserve (1.1%)$2,860
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$33,276
Adjust these assumptions →
$1,733
This home / shoreline ft
$3,639
Lake average
$76
Per square foot
Well below the lake average — this property prices at $1,733 per shoreline foot against a lake average near $3,639, a difference of -52%. 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 / year113 Gross revenue$69,476 Lodging tax−$7,642 Management−$12,367 Cleaning & supplies−$15,280 Net operating income$34,187 Against annual carry$912
Model your own →
6.3
Lake score
C
Water grade
1 ft
Drawdown
Level stabilityStable Typical clarity12 ft Dock authorityMN DNR
Full Gull Lake report →
Comparable

Similar waterfront