14296 Dalia Drive
1 / 20

14296 Dalia Drive

Dbottom 20%

Rancho Santa Fe, CA 92067

$8,999,000
STR: check · HOA rules unknown · TOT 8%

HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.

Pass at asking: -$57,668/mo full cashflow at 20% down, 7.43% rate.

Works at $1,490,500 (83% under asking); even all cash loses money at asking.

Rent $15,822/mo from 14 leases of 5–7 bed houses within 2 mi ($11,585–$21,245).

Beds

6

Baths

6.5

Sqft

8,182

Year Built

2002

Days on Market

67

Property Type

Single Family

HOA/mo

$735

MLS ID

NDP2608354

This property is in Rancho Santa Fe (92067). Browse neighborhood analytics →

Virtual Tour

About This Property

Where architectural presence meets an extraordinary sense of privacy, this transformed Del Mar Country Club estate unfolds from sweeping fairway views at the front to expansive grounds framed by the hills beyond. A dramatic two-story entry with a sweeping staircase, cascading glass globe chandelier, and wall of glass overlooks the pool and private grounds. DuChateau Savanna wide-plank European white oak flooring carries through interiors with sculptural lighting, feature walls, Pella Impervia windows, and Black Diamond steel doors. Windows and glass doors frame the fairway, grounds, and surrounding landscape. The family room is anchored by a quartzite slab fireplace and statement wine display, with French doors to the patio. The kitchen centers around a generous island with Wolf and Sub-Zero appliances and flows to the daily dining area. The formal dining room overlooks the fairway. The main-level primary suite is defined by a floor-to-ceiling stone fireplace, two custom walk-in closets, and a full wall of glass opening directly to the pool and grounds. The bath features dual vanities set against a full quartzite slab wall, a soaking tub, and walk-in shower. French doors open directly to a private barrel sauna. An office with its own fireplace and separate exterior entrance completes the main level. Upstairs are two en-suite bedrooms with private balconies overlooking the fairway, a theater room, and an additional bedroom sharing a Jack-and-Jill bath with the gym. A detached casita with its own entrance and garage offers privacy for guests. Outside, a California room with fireplace extends to the pool and spa, outdoor kitchen with Wolf BBQ and Sub-Zero refrigerator, expansive lawn, and fruit trees. The 0.65-acre lot is complemented by exclusive use of an additional 0.59 acres of Lot 7, creating a rare sense of openness within Del Mar Country Club.

Mortgage Calculator

Est. Monthly Payment

$62,352

Principal & Interest$49,993
Property Tax$8,999
Insurance$2,625
HOA$735
%($1,799,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Solana Santa Fe Elementary · grades K-6 · Solana Beach Elementary

  • Middle

    Earl Warren Middle · grades 7-8 · San Dieguito Union High

  • High

    Torrey Pines High · grades 9-12 · San Dieguito Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

0D
Est. Monthly Rent
$15,822

14 leases of 5–7 bed houses within 2 mi · $11,585–$21,245

Monthly Cashflow

Rent − PITIA

-$46,530
Full Cashflow

Incl. vacancy, PM, maint, capex

-$57,668

What would make this work?

$57,668/mo short at 20% down; +$74,894/mo rent closes it.

Break-even price

83% under asking

$1,490,500
Break-even rent

$74,894/mo above the estimate

$90,716/mo
Cashflow at 35% down
−$48,295/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$49,993
Cap Rate
-0.92%
Cash-on-Cash
-38.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.25

NOI (Annual)
-$82,610
Price-to-Rent

Lower = better for investors

47.4

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

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

Open Full Calculator
DCashflow−$57,668/mo