2003 Costa Del Mar Rd
1 / 20

2003 Costa Del Mar Rd #671

D

Carlsbad, CA 92009

$875,000

Soft Appraisal Value: $796,500 · 9.9% above estimate

Beds

1

Baths

1.5

Sqft

791

Year Built

1970

Days on Market

63

Property Type

Condo

HOA/mo

$550

MLS ID

260006561SD

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

Virtual Tour

About This Property

Experience elevated coastal living and exceptional investment potential in this fully reimagined residence located within the iconic La Costa Resort & Spa, operated by Omni Hotels & Resorts, in the heart of Carlsbad. Remodeled down to the studs, this one-of-a-kind home blends high-end design with resort-style living. Every inch has been thoughtfully upgraded with premium finishes, including a stunning chef’s kitchen featuring Carrera and Calacatta stone, elegant gold-accented backsplash, and a full suite of modern appliances. The bathrooms deliver a truly unique, spa-inspired experience highlighted by ultra-luxury, multi-function designer toilets valued at $3,000 each. Enjoy heated seating, warm water bidet features, ambient night lighting, and a serene, Zen-like atmosphere that transforms everyday routines into moments of relaxation and indulgence. Smart living is seamlessly integrated with an iPad-controlled sound system and smart TVs in every room. The flexible den/office (perfect for guests) adds versatility, while dual sliding doors lead to a private balcony for effortless indoor-outdoor enjoyment. Beyond its beauty, this property is a proven income-producing asset. See supplement. Located in a high-demand vacation destination, the unit is consistently booked year-round through a professional third-party management company. Ideal for investors, with strong cash flow potential—profit and loss statements available upon accepted offer. Additional highlights: In-unit laundry + additional community facilities, Central A/C & heating, Electric fireplace, Secure gated underground parking + guest parking, Resort-style pool & BBQ amenities, HOA includes water, trash, and common area maintenance. Set along the prestigious La Costa golf course, you’ll enjoy a daily resort lifestyle surrounded by lush landscapes, world-class amenities, and the vibrant coastal energy that makes this location truly special. Offered turnkey with furniture available separately this is a rare opportunity to own a luxury retreat, second home, or high-performing investment in one of North County’s most desirable resort communities.

Mortgage Calculator

Est. Monthly Payment

$6,105

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$550
%($175,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,172
Monthly Cashflow

Rent − PITIA

$-2,932
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,391

Mortgage (P+I)
$4,424
Cap Rate
0.05%
Cash-on-Cash
-30.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$8,875

NOI (Annual)
$399
Price-to-Rent

Lower = better for investors

23.0

* 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