
170 Diana Street
Atop 10%Encinitas, CA 92024Neighborhood: Leucadia
41 licensed short-term rentals within ½ mile (32 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$314/mo full cashflow at 20% down, 7.36% rate.
Works at $257,967 (14% under asking), or at 36% down.
Rent $2,560/mo: zip market median for this bed count.
Beds
1
Baths
1
Sqft
511
Year Built
1978
Days on Market
152
Property Type
Mfd/Mobile Home
HOA/mo
N/A
MLS ID
NDP2605721
This property is in Encinitas (92024). View neighborhood stats →
About This Property
Space #29 Move in Ready Beach Cottage just 437 Steps from Beacons Beach!! Experience the best of beachside Encinitas living at this designer-inspired 1BR/1BA coastal cottage, ideally positioned on a premium end-of-street lot just 437 steps from Beacon’s Beach. This beautifully updated 511 sq ft retreat offers effortless indoor–outdoor living with two expansive decks—a spacious ground-level deck for relaxed entertaining and a rooftop view deck capturing ocean breezes and vibrant sunset skies. Located west of I-5, west of the train tracks, and west of Coast Hwy 101, this home embodies the true walk-to-the-sand lifestyle. Inside, every detail has been thoughtfully refreshed, including all new appliances, creating a clean, modern, and move-in-ready beach sanctuary. With no property taxes, no HOA fees, and just $2,500/month space rent, this residence presents an exceptional value in one of North County’s most sought-after coastal enclaves. Adding to its unique appeal, the home is currently owned by Hall of Fame skateboarder, world-champion snowboarder, and LaMar Snowboards founder, Bert LaMar—a rare opportunity to own a piece of Southern California coastal and action-sports history. Perfect as a full-time residence or beach retreat, this property offers the essence of luxury coastal simplicity—steps to the sand, minutes to local cafés, and surrounded by the authentic charm of Leucadia. Note: Seller financing available**Seller will finance buyer with buyer putting 30% down at 3% interest for 2-3 years**
Mortgage Calculator
Est. Monthly Payment
$2,036
Location
Loading map...
Comparable Properties
3 comps foundThis Property
$2,560
Comp Average
$3,196
699 N Vulcan
2bd / 1ba · 950 sqft · Mfd/Mobile Home
$289K
Est. $3,221/mo
1624 N Coast Highway 101
3bd / 1ba · 650 sqft · Mfd/Mobile Home
$325K
Est. $3,145/mo
444 El Camino Real
2bd / 1ba · 960 sqft · Manufactured
$399K
Est. $3,221/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Encinitas allows short-term rentals only in single-family homes and duplexes. See the rules
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$314/mo short at 20% down; 36% down or +$407/mo rent closes it.
- Break-even price
- $257,967
- Break-even rent
- $2,967/mo
- Cashflow at 35% down
- −$4/mo
- Down payment to break even
- 36%
- Rate to break even
- 5.35%
14% under asking
$407/mo above the estimate
$107,640 cash
at 20% down
Lower = better for investors
* Modelled at 20% down, 7.36% 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