2003 Costa
1 / 20

2003 Costa #654

C

Carlsbad, CA 92009

$699,900
NEW — 4d

Soft Appraisal Value: $685,600 · 2.1% above estimate

Beds

1

Baths

1.5

Sqft

791

Year Built

1970

Days on Market

4

Property Type

Condo

HOA/mo

$537

MLS ID

260016648SD

This property is in Carlsbad (92009). View neighborhood stats →

Virtual Tour

About This Property

Rare opportunity inside a world class resort that currently allows SHORT-TERM VACATION RENTALS! Located in the Omni La Costa Resort & Spa you can cruise up the driveway to spoil yourself with beautiful weather, coffee shops, outdoor music & fire pit areas, fine dining, shopping, spa, wellness center, and yoga classes. Easy access to beaches, movie theaters, grocery stores and much more. This one-bedroom, two-bath single-level home, with high end luxury finishes has been beautifully maintained. Enjoy views from private balcony. Home can be a full-time residence, vacation home, or rental. Gorgeous, low maintenance flooring, updated bathrooms, kitchen with breakfast bar. Fully furnished; furniture is negotiable, custom cabinetry throughout, large primary suite makes it a perfect 2nd home as well. Enjoy resort-style living with pool & BBQ area, tropical landscape, minutes from beaches, shopping, restaurants, movie theatre, grocery stores golf & Del Mar Racetrack. Turn-key investment!

Mortgage Calculator

Est. Monthly Payment

$4,980

Principal & Interest$3,539
Property Tax$700
Insurance$204
HOA$537
%($139,980)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,180
Monthly Cashflow

Rent − PITIA

$-1,800
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,115

Mortgage (P+I)
$3,539
Cap Rate
0.73%
Cash-on-Cash
-26.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,225

NOI (Annual)
$5,093
Price-to-Rent

Lower = better for investors

18.3

* 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