USLakeFront Lake survey & intelligence

$855,000

7182 Lakeshore Dr, Cooper Landing, AK 81039

Sample listing
4
Bedrooms
4
Bathrooms
2,800
Square feet
120 ft
Shoreline
$7,125
Per shoreline ft

Peninsula lot with water on three sides on Kenai Lake. Roughly 120 feet of owned shoreline on 4.48 acres, with 4 bedrooms across 2,800 square feet. Permitted, not built. Water clarity on Kenai Lake averages around 25 feet and the lake is classified natural for water level. Dock and shoreline work fall under USFS Chugach. This is a sample listing used to demonstrate the platform.

Features

Lakeside deckWhole-house generatorGuest quartersRiprap shoreline

Property facts

Property typeHouse Year built1992 Lot size4.48 acres DockPermitted, not built Water depth at dock6 ft ExposureWest-facing ViewSunrise Annual taxes$11,850 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$7,353
All-in monthly
$194,770
Cash to close
$18,735
Costs beyond the obvious

Up front

Down payment$171,000
Closing costs (est. 2.4%)$20,520
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$194,770

Every year

Principal & interest$54,058
Property taxes$11,850
Hazard insurance$3,591
Flood insurance$2,400
Utilities$3,780
Maintenance reserve (1.1%)$9,405
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$720
Total$88,234
Adjust these assumptions →
$7,125
This home / shoreline ft
$7,877
Lake average
$305
Per square foot
Below the lake average — this property prices at $7,125 per shoreline foot against a lake average near $7,877, a difference of -10%. 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 / year184 Gross revenue$100,224 Lodging tax−$11,025 Management−$17,840 Cleaning & supplies−$23,071 Net operating income$48,288 Against annual carry$-39,946
Model your own →
6.8
Lake score
A
Water grade
4 ft
Drawdown
Level stabilityNatural Typical clarity25 ft Dock authorityUSFS Chugach
Full Kenai Lake report →
Comparable

Similar waterfront