USLakeFront Lake survey & intelligence

$520,000

7397 Shoreline Dr, Lawrence, KS 32556

Sample listing
3
Bedrooms
3
Bathrooms
3,150
Square feet
120 ft
Shoreline
$4,333
Per shoreline ft

Family compound with guest cabin on Clinton Lake. Roughly 120 feet of owned shoreline on 1.24 acres, with 3 bedrooms across 3,150 square feet. No dock. Water clarity on Clinton Lake averages around 4 feet and the lake is classified managed for water level. Dock and shoreline work fall under USACE Kansas City District. This is a sample listing used to demonstrate the platform.

Features

Metal roofGuest quartersLakeside deckSandy beachBoat liftTwo-slip dockBoathouseGentle slope to water

Property facts

Property typeCabin Year built2006 Lot size1.24 acres DockNo dock Water depth at dock10 ft ExposureSouth-facing ViewSunrise Annual taxes$7,403 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$4,832
All-in monthly
$119,730
Cash to close
$15,522
Costs beyond the obvious

Up front

Down payment$104,000
Closing costs (est. 2.4%)$12,480
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$119,730

Every year

Principal & interest$32,877
Property taxes$7,403
Hazard insurance$2,184
Flood insurance$2,400
Utilities$4,252
Maintenance reserve (1.1%)$5,720
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$720
Total$57,987
Adjust these assumptions →
$4,333
This home / shoreline ft
$2,015
Lake average
$165
Per square foot
Well above the lake average — this property prices at $4,333 per shoreline foot against a lake average near $2,015, a difference of 115%. 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 / year155 Gross revenue$109,748 Lodging tax−$12,072 Management−$19,535 Cleaning & supplies−$22,984 Net operating income$55,156 Against annual carry$-2,830
Model your own →
5.9
Lake score
D
Water grade
8 ft
Drawdown
Level stabilityManaged Typical clarity4 ft Dock authorityUSACE Kansas City District
Full Clinton Lake report →
Comparable

Similar waterfront