USLakeFront Lake survey & intelligence

$525,000

3706 Lakeshore Dr, Gunnison, CO 15923

Sample listing
4
Bedrooms
2
Bathrooms
1,300
Square feet
80 ft
Shoreline
$6,562
Per shoreline ft

Peninsula lot with water on three sides on Blue Mesa Reservoir. Roughly 80 feet of owned shoreline on 3.1 acres, with 4 bedrooms across 1,300 square feet. No dock. Water clarity on Blue Mesa Reservoir averages around 18 feet and the lake is classified volatile for water level. Dock and shoreline work fall under NPS Curecanti. This is a sample listing used to demonstrate the platform.

Features

Vaulted ceilingsGentle slope to waterCovered slipDetached garageScreened porchGuest quartersPrivate dock

Property facts

Property typeHouse Year built1967 Lot size3.10 acres DockNo dock Water depth at dock5 ft ExposureEast-facing ViewProtected cove Annual taxes$5,792 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$4,556
All-in monthly
$120,850
Cash to close
$13,485
Costs beyond the obvious

Up front

Down payment$105,000
Closing costs (est. 2.4%)$12,600
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$120,850

Every year

Principal & interest$33,193
Property taxes$5,792
Hazard insurance$2,205
Flood insurance$2,400
Utilities$2,400
Maintenance reserve (1.1%)$5,775
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$480
Total$54,675
Adjust these assumptions →
$6,562
This home / shoreline ft
$3,777
Lake average
$404
Per square foot
Well above the lake average — this property prices at $6,562 per shoreline foot against a lake average near $3,777, a difference of 74%. 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 / year105 Gross revenue$64,839 Lodging tax−$7,132 Management−$11,541 Cleaning & supplies−$14,243 Net operating income$31,922 Against annual carry$-22,753
Model your own →
5.2
Lake score
C
Water grade
40 ft
Drawdown
Level stabilityVolatile Typical clarity18 ft Dock authorityNPS Curecanti
Full Blue Mesa Reservoir report →
Comparable

Similar waterfront