175 Maple Avenue #4
Dbottom 20%Carlsbad, CA 92008Neighborhood: North Beach
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 →
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
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.
Comparable Properties
5 comps foundThis Property
$4,620
Comp Average
$4,116
4849 Flying Cloud Way
2bd / 2ba · 1,210 sqft · Townhouse
$1000K
Est. $3,970/mo
4513 Cove Drive
2bd / 2ba · 1,453 sqft · Condo
$1.15M
Est. $4,463/mo
817 Kalpati Cir
2bd / 2ba · 1,506 sqft · Condo
$1.05M
Est. $3,907/mo
185 Juniper Avenue
2bd / 2.5ba · 1,255 sqft · Condo
$1.60M
Est. $4,220/mo
4747 Marina
2bd / 2ba · 1,240 sqft · Condo
$1.25M
Est. $4,022/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
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
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$8,640/mo short at 20% down; +$11,220/mo rent closes it.
- Break-even price
- $378,857
- Break-even rent
- $15,840/mo
- Cashflow at 35% down
- −$7,069/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
75% under asking
$11,220/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, 7.49% 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