USLakeFront Lake survey & intelligence

$390,000

172 Marina Dr, Wayzata, MN 47626

Sample listing
5
Bedrooms
4
Bathrooms
2,200
Square feet
80 ft
Shoreline
$4,875
Per shoreline ft

Gentle-slope frontage with sandy bottom on Lake Minnetonka. Roughly 80 feet of owned shoreline on 0.76 acres, with 5 bedrooms across 2,200 square feet. Permitted, not built. Water clarity on Lake Minnetonka averages around 8 feet and the lake is classified stable for water level. Dock and shoreline work fall under Lake Minnetonka Conservation Dist. This is a sample listing used to demonstrate the platform.

Features

Metal roofFire pitBoat liftIrrigation from lake

Property facts

Property typeCabin Year built2024 Lot size0.76 acres DockPermitted, not built Water depth at dock7 ft ExposureEast-facing ViewWide open water Annual taxes$4,999 HOA$45/mo Short-term rentalPermitted Listed2026-08-05
$3,700
All-in monthly
$90,610
Cash to close
$13,110
Costs beyond the obvious

Up front

Down payment$78,000
Closing costs (est. 2.4%)$9,360
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$90,610

Every year

Principal & interest$24,658
Property taxes$4,999
Hazard insurance$1,638
Flood insurance$2,400
HOA / POA dues$540
Utilities$2,970
Maintenance reserve (1.1%)$4,290
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$480
Total$44,405
Adjust these assumptions →
$4,875
This home / shoreline ft
$1,172
Lake average
$177
Per square foot
Well above the lake average — this property prices at $4,875 per shoreline foot against a lake average near $1,172, a difference of 316%. 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 / year152 Gross revenue$57,130 Lodging tax−$6,284 Management−$10,169 Cleaning & supplies−$15,488 Net operating income$25,188 Against annual carry$-19,217
Model your own →
6.2
Lake score
C
Water grade
1 ft
Drawdown
Level stabilityStable Typical clarity8 ft Dock authorityLake Minnetonka Conservation Dist
Full Lake Minnetonka report →
Comparable

Similar waterfront