USLakeFront Lake survey & intelligence

$810,000

911 Harbor Way, Moran, WY 93012

Sample listing
2
Bedrooms
2
Bathrooms
3,550
Square feet
100 ft
Shoreline
$8,100
Per shoreline ft

Deep-water point lot with a covered slip on Jackson Lake. Roughly 100 feet of owned shoreline on 1.29 acres, with 2 bedrooms across 3,550 square feet. Floating dock. Water clarity on Jackson Lake averages around 30 feet and the lake is classified managed for water level. Dock and shoreline work fall under NPS Grand Teton. This is a sample listing used to demonstrate the platform.

Features

Metal roofGentle slope to waterPrivate dockSandy beachWhole-house generatorFire pitNew roof

Property facts

Property typeCondo Year built1963 Lot size1.29 acres DockFloating dock Water depth at dock15 ft ExposureEast-facing ViewSunset Annual taxes$8,371 HOA$120/mo Short-term rentalPermitted Listed2026-08-05
$6,963
All-in monthly
$184,690
Cash to close
$20,572
Costs beyond the obvious

Up front

Down payment$162,000
Closing costs (est. 2.4%)$19,440
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$184,690

Every year

Principal & interest$51,213
Property taxes$8,371
Hazard insurance$3,402
Flood insurance$2,400
HOA / POA dues$1,440
Utilities$4,792
Maintenance reserve (1.1%)$8,910
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$600
Total$83,558
Adjust these assumptions →
$8,100
This home / shoreline ft
$6,516
Lake average
$228
Per square foot
Above the lake average — this property prices at $8,100 per shoreline foot against a lake average near $6,516, a difference of 24%. 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 / year187 Gross revenue$62,845 Lodging tax−$6,913 Management−$11,186 Cleaning & supplies−$17,967 Net operating income$26,778 Against annual carry$-56,780
Model your own →
5.5
Lake score
B
Water grade
30 ft
Drawdown
Level stabilityManaged Typical clarity30 ft Dock authorityNPS Grand Teton
Full Jackson Lake report →
Comparable

Similar waterfront