USLakeFront Lake survey & intelligence

$1,100,000

2103 Harbor Way, Isle, MN 67556

Sample listing
4
Bedrooms
2
Bathrooms
1,750
Square feet
80 ft
Shoreline
$13,750
Per shoreline ft

Turnkey lake house with two-slip dock on Mille Lacs Lake. Roughly 80 feet of owned shoreline on 3.4 acres, with 4 bedrooms across 1,750 square feet. Covered boathouse. Water clarity on Mille Lacs Lake averages around 8 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

Whole-house generatorDetached garageScreened porchBoathouseGentle slope to water

Property facts

Property typeHouse Year built1959 Lot size3.40 acres DockCovered boathouse Water depth at dock4 ft ExposureSouth-facing ViewMain channel Annual taxes$14,679 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$9,125
All-in monthly
$249,650
Cash to close
$20,650
Costs beyond the obvious

Up front

Down payment$220,000
Closing costs (est. 2.4%)$26,400
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$249,650

Every year

Principal & interest$69,548
Property taxes$14,679
Hazard insurance$4,620
Flood insurance$3,240
Utilities$2,400
Maintenance reserve (1.1%)$12,100
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$480
Total$109,497
Adjust these assumptions →
$13,750
This home / shoreline ft
$5,123
Lake average
$629
Per square foot
Well above the lake average — this property prices at $13,750 per shoreline foot against a lake average near $5,123, a difference of 168%. 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 / year147 Gross revenue$40,149 Lodging tax−$4,416 Management−$7,147 Cleaning & supplies−$12,853 Net operating income$15,733 Against annual carry$-93,764
Model your own →
6.2
Lake score
C
Water grade
2 ft
Drawdown
Level stabilityStable Typical clarity8 ft Dock authorityMN DNR
Full Mille Lacs Lake report →
Comparable

Similar waterfront