USLakeFront Lake survey & intelligence

$230,000

8289 Lakeshore Dr, Broken Bow, OK 20074

Sample listing
2
Bedrooms
2
Bathrooms
3,600
Square feet
220 ft
Shoreline
$1,045
Per shoreline ft

Wooded acreage with private shoreline on Broken Bow Lake. Roughly 220 feet of owned shoreline on 3.93 acres, with 2 bedrooms across 3,600 square feet. Crib dock with lift. Water clarity on Broken Bow Lake averages around 20 feet and the lake is classified managed for water level. Dock and shoreline work fall under USACE Tulsa District. This is a sample listing used to demonstrate the platform.

Features

Screened porchNew seawallVaulted ceilingsCovered slipBoathouse

Property facts

Property typeEstate Year built2017 Lot size3.93 acres DockCrib dock with lift Water depth at dock17 ft ExposureSouth-facing ViewSunset Annual taxes$2,549 HOA$0/mo Short-term rentalPermitted Listed2026-08-05
$2,669
All-in monthly
$54,770
Cash to close
$13,540
Costs beyond the obvious

Up front

Down payment$46,000
Closing costs (est. 2.4%)$5,520
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$54,770

Every year

Principal & interest$14,542
Property taxes$2,549
Hazard insurance$1,400
Flood insurance$2,400
Utilities$4,860
Maintenance reserve (1.1%)$2,530
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$1,320
Total$32,031
Adjust these assumptions →
$1,045
This home / shoreline ft
$5,173
Lake average
$64
Per square foot
Well below the lake average — this property prices at $1,045 per shoreline foot against a lake average near $5,173, a difference of -80%. 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 / year147 Gross revenue$77,824 Lodging tax−$8,561 Management−$13,853 Cleaning & supplies−$18,127 Net operating income$37,284 Against annual carry$5,253
Model your own →
6.7
Lake score
B
Water grade
10 ft
Drawdown
Level stabilityManaged Typical clarity20 ft Dock authorityUSACE Tulsa District
Full Broken Bow Lake report →
Comparable

Similar waterfront