1820 Bienvenida
1 / 20

1820 Bienvenida

D

Carlsbad, CA 92008

$2,299,000
NEW — 1d

Beds

6

Baths

4

Sqft

3,154

Year Built

1971

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009230SD

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

About This Property

Fully renovated Carlsbad coastal charmer on Bienvenida Cr cul-de-sac with nearly 10,000 sq ft lot + fully permitted ADU with laundry & yard. 5 bed / 3 bath + yoga room/office, main house with downstairs primary suite that lives like a single level*. Plus a private ADU with separate entrance, 1 bed / 1 bath, in-unit laundry, full kitchen, soaring ceilings & private yard. *NO HOA!!* Custom cabinetry with pull-out shelving & storage galore, Taj Mahal quartz counters with full-height backsplash, cabinet to ceiling slab behind stove, custom rollout cabinet with countertop, mixer/blender garage w/ outlet, LVP flooring throughout, dual-pane windows, dual-zone A/C, Decora outlets/switches, custom closet systems in bedrooms. All new appliances: built-in Forno fridge, matching 36" range & dishwasher, built-in ice maker, XL Kraus sink w/ polished nickel bridge faucet, recessed lighting with halo effect. Additional Wet bar in living room with Kraus sink, cup washer & built-in wine/drink fridge. Bathrooms fully redesigned with imported tile, new vanities, custom shower glass, ceiling-mounted shower head in primary, Kohler & Delta fixtures throughout, new Kohler toilets, new water lines, valves & ABS sewer line. Wood-burning fireplace with new tile & mantel. Epoxy garage floors w/ tons of built-in cabinetry. Walk to Kelly Elementary & Carlsbad schools. Close to beach & lagoon. Flagstone pavers, mature landscaping, new fencing, gates, sod & irrigation. Close to freeway, hiking trails, Carlsbad Village, tons of shopping, restaurants & more!

Mortgage Calculator

Est. Monthly Payment

$14,595

Principal & Interest$11,625
Property Tax$2,299
Insurance$671
%($459,800)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$8,047
Monthly Cashflow

Rent − PITIA

$-6,548
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,315

Mortgage (P+I)
$11,625
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$21,443

NOI (Annual)
$15,724
Price-to-Rent

Lower = better for investors

23.8

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

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator