USLakeFront Lake survey & intelligence

$525,000

5308 Lakeshore Dr, Green River, WY 57538

Sample listing
3
Bedrooms
2
Bathrooms
1,500
Square feet
300 ft
Shoreline
$1,750
Per shoreline ft

Turnkey lake house with two-slip dock on Flaming Gorge Reservoir. Roughly 300 feet of owned shoreline on 1.35 acres, with 3 bedrooms across 1,500 square feet. Single-slip stationary. Water clarity on Flaming Gorge Reservoir averages around 25 feet and the lake is classified managed for water level. Dock and shoreline work fall under USFS Ashley NF. This is a sample listing used to demonstrate the platform.

Features

Gentle slope to waterMetal roofBoat liftWood stove

Property facts

Property typeCabin Year built2023 Lot size1.35 acres DockSingle-slip stationary Water depth at dock13 ft ExposureSouth-facing ViewWide open water Annual taxes$4,674 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$4,573
All-in monthly
$120,850
Cash to close
$14,805
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$4,674
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$1,800
Total$54,877
Adjust these assumptions →
$1,750
This home / shoreline ft
$6,963
Lake average
$350
Per square foot
Well below the lake average — this property prices at $1,750 per shoreline foot against a lake average near $6,963, a difference of -75%. 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 / year126 Gross revenue$61,282 Lodging tax−$6,741 Management−$10,908 Cleaning & supplies−$14,778 Net operating income$28,855 Against annual carry$-26,023
Model your own →
6.6
Lake score
B
Water grade
25 ft
Drawdown
Level stabilityManaged Typical clarity25 ft Dock authorityUSFS Ashley NF
Full Flaming Gorge Reservoir report →
Comparable

Similar waterfront