2005 Costa Del Mar Road
1 / 20

2005 Costa Del Mar Road

D

Carlsbad, CA 92009

$810,000
NEW — 1d

Beds

1

Baths

1.5

Sqft

796

Year Built

1970

Days on Market

1

Property Type

Condo

HOA/mo

$490

MLS ID

NDP2603639

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

Virtual Tour

About This Property

Enjoy resort living in this beautiful 1-bedroom condo located on the grounds of the beautiful Omni La Costa Resort. Two walls of windows allow lots of light, sunshine and light breezes into the space. The condo looks out on lush, green landscaping and bright, colorful birds of paradise. The spacious, full kitchen has granite counter tops, Subzero fridge, and updated appliances. Master bathroom has been renovated and includes a jet tub/shower combo. The half bathroom has a new washer and dryer. There is a pool & jacuzzi associated with the building. Live like you are on vacation year round! This condo is a successful active short-term rental. Private showings by appointment only.

Mortgage Calculator

Est. Monthly Payment

$5,632

Principal & Interest$4,096
Property Tax$810
Insurance$236
HOA$490
%($162,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$2,399
Monthly Cashflow

Rent − PITIA

$-3,233
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,460

Mortgage (P+I)
$4,096
Cap Rate
-0.54%
Cash-on-Cash
-33.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$8,191

NOI (Annual)
$-4,365
Price-to-Rent

Lower = better for investors

28.1

* 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