13871 Durango Dr
1 / 20

13871 Durango Dr

D

Del Mar, CA 92014

$2,999,999
NEW — 1d on market

Beds

4

Baths

3

Sqft

2,714

Year Built

1996

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009088SD

This property is in Del Mar (92014). View neighborhood stats →

About This Property

Experience elevated coastal living in this exceptional 4-bedroom, 3-bath residence, offering 2,714 sq ft of refined design and effortless sophistication in one of Southern California’s most coveted communities. This stunning home showcases an expansive open-concept layout adorned with genuine hardwood flooring and bathed in natural light plus a separate dining room. At the heart of the home, a custom-designed chef’s kitchen features premium finishes and an elegant flow ideal for both intimate gatherings and grand entertaining. Retreat upstairs to the luxurious primary suite, featuring a spacious layout and a spa-inspired his-and-hers bathroom, offering a private sanctuary designed for comfort and indulgence. Seamlessly blending indoor and outdoor living, the property boasts a private outdoor oasis complete with a built-in spa—perfect for relaxing under the coastal sky. Thoughtfully appointed with modern efficiencies, including solar energy and electric vehicle hookups, this home delivers both luxury and sustainability. Ideally located just moments from pristine beaches, fine dining, and top-tier amenities, this is a rare opportunity to own a slice of Del Mar’s most desirable lifestyle.

Mortgage Calculator

Est. Monthly Payment

$19,045

Principal & Interest$15,170
Property Tax$3,000
Insurance$875
%($600,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,717
Monthly Cashflow

Rent − PITIA

$-10,328
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,833

Mortgage (P+I)
$15,170
Cap Rate
0.13%
Cash-on-Cash
-29.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$27,980

NOI (Annual)
$4,045
Price-to-Rent

Lower = better for investors

28.7

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator