147 Rios Ave

147 Rios Ave

D

Solana Beach, CA 92075

$9,250,000
NEW — 1d on market

Beds

6

Baths

7

Sqft

5,143

Year Built

2025

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004234SD

Description

Masterfully designed by renowned EOS Architects, this newly completed warm contemporary coastal residence offers refined ocean view living on an elevated west of I-5 lot in the heart of Solana Beach, just moments to the sand and the Cedros Design District’s renowned restaurants, boutiques, and galleries. Meticulously designed as a private architectural compound, the property spans approximately 5,143 sqft including a detached 2BR/2BA ADU (approx. 1,002 sqft) with full kitchen, laundry, vaulted ceilings, and direct pool access, ideal for guests, executive office, or premium rental income. The main residence showcases clean modern lines, soaring ceilings, skylights, and a glass elevator, while expansive floor to ceiling sliding glass walls create seamless indoor/outdoor coastal living. The ocean view chef’s kitchen features sleek European cabinetry, sculptural quartz surfaces, and professional Dacor appliances, opening to light-filled entertaining spaces oriented toward sunset horizons. The entry level primary suite serves as a tranquil retreat with private patio access, coastal vistas, and a spa inspired bath. Resort caliber outdoor living surrounds a heated pool and spa with fire feature, outdoor shower, built in BBQ with bar seating, and multiple lounge areas designed for year round entertaining and relaxed coastal living. Energy efficient features include solar and zoned high efficiency heat pump HVAC for modern comfort and performance. Prime access to Hwy 101 and I-5. A rare opportunity to own a brand new ocean view residence in one of North County’s most walkable and sought after coastal communities!

Mortgage Calculator

Est. Monthly Payment

$58,721

Principal & Interest$46,773
Property Tax$9,250
Insurance$2,698
%($1,850,000)
%

Comparable Properties

2 comps found

This Property

$11,548

vs

Comp Average

$20,545

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

0D
Est. Monthly Rent

Algorithm estimate

$11,548
Monthly Cashflow
$-57,537

Mortgage (P+I)
$46,773
Cap Rate
-1.40%
Cash-on-Cash
-37.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$68,162

NOI (Annual)
$-129,172
Price-to-Rent

Lower = better for investors

66.8

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

Get Expert AnalysisOpen Full Calculator