USLakeFront Lake survey & intelligence

$570,000

2507 Shoreline Dr, Chelan, WA 25242

Sample listing
3
Bedrooms
3
Bathrooms
3,250
Square feet
150 ft
Shoreline
$3,800
Per shoreline ft

Wooded acreage with private shoreline on Lake Chelan. Roughly 150 feet of owned shoreline on 4.09 acres, with 3 bedrooms across 3,250 square feet. Covered boathouse. Water clarity on Lake Chelan averages around 30 feet and the lake is classified managed for water level. Dock and shoreline work fall under Chelan PUD / WA DNR. This is a sample listing used to demonstrate the platform.

Features

Vaulted ceilingsIrrigation from lakeDock power and waterNew seawall

Property facts

Property typeHouse Year built2015 Lot size4.09 acres DockCovered boathouse Water depth at dock8 ft ExposureNorth-facing ViewMain channel Annual taxes$6,311 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$5,094
All-in monthly
$130,930
Cash to close
$16,388
Costs beyond the obvious

Up front

Down payment$114,000
Closing costs (est. 2.4%)$13,680
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$130,930

Every year

Principal & interest$36,039
Property taxes$6,311
Hazard insurance$2,394
Flood insurance$2,400
Utilities$4,388
Maintenance reserve (1.1%)$6,270
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$61,131
Adjust these assumptions →
$3,800
This home / shoreline ft
$7,265
Lake average
$175
Per square foot
Well below the lake average — this property prices at $3,800 per shoreline foot against a lake average near $7,265, a difference of -48%. 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 / year108 Gross revenue$65,922 Lodging tax−$7,251 Management−$11,734 Cleaning & supplies−$14,524 Net operating income$32,412 Against annual carry$-28,719
Model your own →
6.7
Lake score
B
Water grade
20 ft
Drawdown
Level stabilityManaged Typical clarity30 ft Dock authorityChelan PUD / WA DNR
Full Lake Chelan report →
Comparable

Similar waterfront