
14296 Dalia Drive
Dbottom 20%Rancho Santa Fe, CA 92067
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 →
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
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.
Comparable Properties
5 comps foundThis Property
$15,822
Comp Average
$20,759
6479 Calle Del Alcazar
6bd / 6.5ba · 7,992 sqft · Single Family
$7.50M
Est. $22,125/mo
18245 Paseo Victoria
5bd / 6ba · 8,161 sqft · Single Family
$8.00M
Est. $21,480/mo
6369 Clubhouse Drive
6bd / 5.5ba · 8,089 sqft · Single Family
$10.49M
Est. $15,732/mo
5315 La Crescenta Road
6bd / 7.5ba · 8,334 sqft · Single Family
$13.49M
Est. $26,384/mo

17949 Circa Oriente
5bd / 6.5ba · 8,444 sqft · Single Family
$7.99M
Est. $18,072/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
14 leases of 5–7 bed houses within 2 mi · $11,585–$21,245
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$57,668/mo short at 20% down; +$74,894/mo rent closes it.
- Break-even price
- $1,490,500
- Break-even rent
- $90,716/mo
- Cashflow at 35% down
- −$48,295/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
83% under asking
$74,894/mo above the estimate
Negative even all-cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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