
17650 Los Morros
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: -$160,845/mo full cashflow at 20% down, 7.43% rate.
Works at $2,907,700 (88% under asking); even all cash loses money at asking.
Rent $29,003/mo from 9 leases of 4–6 bed houses within 1 mi ($23,227–$32,819).
Beds
5
Baths
7
Sqft
9,543
Year Built
2026
Days on Market
152
Property Type
Single Family
HOA/mo
$0.03
MLS ID
260014089SD
This property is in Rancho Santa Fe (92067). Browse neighborhood analytics →
About This Property
Introducing AER, a newly completed architectural estate by Dubreville Atelier set across 4.17 acres in Rancho Santa Fe's prestigious Covenant. Named after the ancient Greek word for the air that surrounds us, AER was conceived as a residence deeply connected to its surroundings. Beyond the gated olive tree-lined approach, a dramatic wood pivot entry opens to a tranquil reflecting pool courtyard. Pocketing glass walls, skylights, exposed wood beams, imported Italian cabinetry, Miele appliances, Graff fixtures, bespoke stonework, and fluted white oak detailing create a home distinguished by exceptional craftsmanship. Thoughtfully tailored for contemporary living, the home features a wellness center with fitness studio, indoor zero-edge spa, sauna, steam room, cold plunge, preserved moss installation, and sculptural travertine fireplace. Additional amenities include integrated technology, an eight-seat cinema hidden behind a discreet door, temperature-controlled wine room, game lounge, and angular stone bar for entertaining. A dedicated display garage transforms automobile collecting into an art form. The primary suite serves as a private retreat, complete with a reading den centered around a statement fireplace, spa-inspired bath clad in raked limestone, boutique-style dressing room, and secluded Zen courtyard. Outside, serene grounds unfold across sweeping views with a pool, cascading water features, heated veranda, bocce court, and direct access to walking trails. AER is a carefully curated residence shaped by design, offering a lifestyle rarely found within the Covenant.
Mortgage Calculator
Est. Monthly Payment
$163,303
Location
Loading map...
Zoned Schools
Elementary
R. Roger Rowe Elementary · grades PK-5 · Rancho Santa Fe Elementary
Middle
R. Roger Rowe Middle · grades 6-8 · Rancho Santa Fe Elementary
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
3 comps foundThis Property
$29,003
Comp Average
$35,478
15575 Las Planideras
5bd / 7ba · 7,950 sqft · Single Family
$14.85M
Est. $50,000/mo
17474 Via De Fortuna
6bd / 9.5ba · 9,356 sqft · Single Family
$24.95M
Est. $30,023/mo
17845 Via De Fortuna
5bd / 6.5ba · 10,363 sqft · Single Family
$29.00M
Est. $26,412/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 4–6 bed houses within 1 mi · $23,227–$32,819
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$160,845/mo short at 20% down; +$208,890/mo rent closes it.
- Break-even price
- $2,907,700
- Break-even rent
- $237,893/mo
- Cashflow at 35% down
- −$136,002/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
88% under asking
$208,890/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