USLakeFront Lake survey & intelligence

$710,000

7327 Waters Edge, Garden City, UT 97734

Sample listing
4
Bedrooms
1
Bathrooms
1,300
Square feet
220 ft
Shoreline
$3,227
Per shoreline ft

Year-round home with a screened porch on Bear Lake. Roughly 220 feet of owned shoreline on 2.96 acres, with 4 bedrooms across 1,300 square feet. Two-slip covered. Water clarity on Bear Lake averages around 30 feet and the lake is classified managed for water level. Dock and shoreline work fall under Utah FFSL / Idaho Lands. This is a sample listing used to demonstrate the platform.

Features

Detached garageWhole-house generatorLakeside deckVaulted ceilings

Property facts

Property typeCabin Year built2024 Lot size2.96 acres DockTwo-slip covered Water depth at dock5 ft ExposureWest-facing ViewSunset Annual taxes$10,168 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$6,200
All-in monthly
$162,290
Cash to close
$16,360
Costs beyond the obvious

Up front

Down payment$142,000
Closing costs (est. 2.4%)$17,040
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$162,290

Every year

Principal & interest$44,890
Property taxes$10,168
Hazard insurance$2,982
Flood insurance$2,400
Utilities$2,400
Maintenance reserve (1.1%)$7,810
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$1,320
Total$74,400
Adjust these assumptions →
$3,227
This home / shoreline ft
$5,505
Lake average
$546
Per square foot
Well below the lake average — this property prices at $3,227 per shoreline foot against a lake average near $5,505, a difference of -41%. 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 / year139 Gross revenue$107,501 Lodging tax−$11,825 Management−$19,135 Cleaning & supplies−$21,895 Net operating income$54,646 Against annual carry$-19,754
Model your own →
6.6
Lake score
A
Water grade
10 ft
Drawdown
Level stabilityManaged Typical clarity30 ft Dock authorityUtah FFSL / Idaho Lands
Full Bear Lake report →
Comparable

Similar waterfront