175 Maple Avenue #4
1 / 20

175 Maple Avenue #4

Dbottom 20%

Carlsbad, CA 92008Neighborhood: North Beach

$1,499,000
STR: check · no permits in this complex · TOT 10%

78 licensed short-term rentals within ½ mile (78 whole home), from the cities' license and permit lists of Nov 3, 2026.

No unit in this 9-unit complex holds a short-term rental permit, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$8,640/mo full cashflow at 20% down, 7.49% rate.

Works at $378,857 (75% under asking); even all cash loses money at asking.

Rent $4,620/mo from 8 leases of 1–3 bed condos & townhomes within 0.5 mi, same school area ($3,950–$5,376).

Beds

2

Baths

2.5

Sqft

1,370

Year Built

2000

Days on Market

45

Property Type

Townhouse

HOA/mo

$635

MLS ID

NDP2608760

This property is in Carlsbad (92008). View neighborhood stats →

Virtual Tour

About This Property

½ BLOCK TO THE BEACH | WALK TO CARLSBAD VILLAGE | TURNKEY COASTAL LUXURY. WOW! Seller offering buyers 4.75% interest rate for the first year. Live the Carlsbad lifestyle you’ve been dreaming about. Just ½ block from the sand and an easy stroll to Carlsbad Village, this beautifully upgraded end-unit townhome puts the beach, oceanfront walks, acclaimed restaurants, coffee shops, boutiques, and vibrant Village energy all within effortless reach. WOW Seller offering buyers 4.75% interest rate for the first year. Inside, refined coastal style meets thoughtful craftsmanship. Gorgeous Du Chateau hardwood floors, designer tile, Venetian plaster walls, reclaimed wood accents, and custom lighting create an elevated yet inviting atmosphere. The open-concept living space flows seamlessly into a truly distinctive chef’s kitchen, appointed with vintage wood cabinetry, stainless steel Viking appliances, a 6-burner range, and a striking copper sink—perfect for everything from morning coffee to sunset entertaining. Every detail has been considered, from the custom illuminated staircase and contemporary railing to designer LED lighting and the beautifully finished powder bath. A Lutron Smart Home system and integrated speakers add modern ease and effortless ambiance throughout. Upstairs, both private bedroom retreats open to their own decks and feature generous closets with custom shelving. The primary suite offers a luxurious custom-tiled walk-in shower, while the beautifully designed guest bath features a spa tub and elegant tile insets. Then step outside and enjoy what makes this location so special. The beach is just steps away, and Carlsbad Village is close enough to leave the car behind. Grab coffee, meet friends for dinner, browse the shops, stroll the coastline, or simply head to the sand for sunset. Sophisticated, relaxed, and exceptionally well located—this is coastal Carlsbad living with the best of the Village and beach right outside your door.

Mortgage Calculator

Est. Monthly Payment

$10,948

Principal & Interest$8,377
Property Tax$1,499
Insurance$437
HOA$635
%($299,800)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Jefferson Elementary · grades K-5 · Carlsbad Unified

  • Middle

    Valley Middle · grades 6-8 · Carlsbad Unified

  • High

    Sage Creek High · grades 9-12 · Carlsbad Unified

    or Carlsbad High · grades 9-12 · Carlsbad Unified

    Choice area: the district lets families here pick either school.

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
$4,620

8 leases of 1–3 bed condos & townhomes within 0.5 mi, same school area · $3,950–$5,376

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$6,328
Full Cashflow

Incl. vacancy, PM, maint, capex

-$8,640

What would make this work?

$8,640/mo short at 20% down; +$11,220/mo rent closes it.

Break-even price

75% under asking

$378,857
Break-even rent

$11,220/mo above the estimate

$15,840/mo
Cashflow at 35% down
−$7,069/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)
$8,377
Cap Rate
-0.03%
Cash-on-Cash
-34.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.42

NOI (Annual)
-$381
Price-to-Rent

Lower = better for investors

27.0

* Modelled at 20% down, 7.49% 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−$8,640/mo