USLakeFront Lake survey & intelligence

$575,000

2767 Shoreline Dr, Klamath Falls, OR 12070

Sample listing
3
Bedrooms
1
Bathrooms
1,800
Square feet
120 ft
Shoreline
$4,792
Per shoreline ft

Log home on a protected cove on Crater Lake. Roughly 120 feet of owned shoreline on 2.61 acres, with 3 bedrooms across 1,800 square feet. Permitted, not built. Water clarity on Crater Lake averages around 100 feet and the lake is classified natural for water level. Dock and shoreline work fall under National Park Service. This is a sample listing used to demonstrate the platform.

Features

Covered slipNew seawallGuest quartersPrivate dockFire pitWhole-house generatorLakeside deckGentle slope to water

Property facts

Property typeCabin Year built1993 Lot size2.61 acres DockPermitted, not built Water depth at dock17 ft ExposureNorth-facing ViewWide open water Annual taxes$4,481 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$4,796
All-in monthly
$132,050
Cash to close
$14,305
Costs beyond the obvious

Up front

Down payment$115,000
Closing costs (est. 2.4%)$13,800
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$132,050

Every year

Principal & interest$36,355
Property taxes$4,481
Hazard insurance$2,415
Flood insurance$2,400
Utilities$2,430
Maintenance reserve (1.1%)$6,325
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$720
Total$57,556
Adjust these assumptions →
$4,792
This home / shoreline ft
$8,410
Lake average
$319
Per square foot
Well below the lake average — this property prices at $4,792 per shoreline foot against a lake average near $8,410, a difference of -43%. 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 / year126 Gross revenue$48,668 Lodging tax−$5,353 Management−$8,663 Cleaning & supplies−$13,012 Net operating income$21,639 Against annual carry$-35,916
Model your own →
5.5
Lake score
A
Water grade
4 ft
Drawdown
Level stabilityNatural Typical clarity100 ft Dock authorityNational Park Service
Full Crater Lake report →
Comparable

Similar waterfront