
2171 Del Mar Heights Rd
Ctop 80%Del Mar, CA 92014
One license per person in San Diego: whether you can hold it depends on you, not only the home.
16 licensed short-term rentals within ½ mile (7 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$23,823/mo full cashflow at 20% down, 7.36% rate.
Works at $1,382,713 (69% under asking), or at 97% down.
Rent $13,723/mo from 11 leases of 4-bed houses within 0.5 mi, same school area ($10,676–$19,622).
Beds
4
Baths
4.5
Sqft
3,448
Year Built
2008
Days on Market
46
Property Type
Single Family
HOA/mo
N/A
MLS ID
260023588SD
This property is in Del Mar (92014). View neighborhood stats →
About This Property
Perched above the Pacific, this custom coastal compound offers exceptional privacy, panoramic ocean views, and rare private alley access in one of Del Mar’s most walkable residential pockets. The four-bedroom, four-and-a-half-bath residence combines a highly functional family floor plan with light-filled interiors and multiple outdoor living spaces, including an intimate central courtyard, expansive yard, and a spacious canopied deck with sweeping ocean vistas. The thoughtfully designed layout includes a desirable main-level bedroom with full bath, a dedicated wine cellar, and a detached office or studio providing flexible space separate from the main residence. Private rear alley and driveway access accommodates parking for up to four vehicles—an uncommon amenity this close to the village. Moments from the beach, Del Mar Village, dining, boutiques, shopping, and everyday conveniences, the property offers the unusual combination of privacy, space, ocean views, and true walkability. With its compound-like setting, versatile layout, generous outdoor areas, and close-to-town location, this is a rare opportunity in Del Mar.
Mortgage Calculator
Est. Monthly Payment
$30,640
Location
Loading map...
Zoned Schools
Elementary
Del Mar Heights Elementary · grades K-6 · Del Mar Union Elementary
Middle
Earl Warren Middle · grades 7-8 · San Dieguito Union High
High
Torrey Pines High · grades 9-12 · San Dieguito Union High
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
5 comps foundThis Property
$13,723
Comp Average
$12,886
12911 Via Grimaldi
3bd / 3.5ba · 3,493 sqft · Single Family
$4.30M
Est. $15,408/mo
14750 Via Campestre
4bd / 2.5ba · 3,057 sqft · Single Family
$2.90M
Est. $11,132/mo
13723 Recuerdo Drive
4bd / 3.5ba · 3,041 sqft · Single Family
$2.95M
Est. $9,955/mo

13635 Pine Needles Drive
4bd / 3.5ba · 3,178 sqft · Single Family
$4.00M
Est. $12,027/mo
117 Via De La Valle
4bd / 3.5ba · 3,773 sqft · Single Family
$6.11M
Est. $15,909/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
11 leases of 4-bed houses within 0.5 mi, same school area · $10,676–$19,622
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$23,823/mo short at 20% down; 97% down or +$30,939/mo rent closes it.
- Break-even price
- $1,382,713
- Break-even rent
- $44,662/mo
- Cashflow at 35% down
- −$19,168/mo
- Down payment to break even
- 97%
- Rate to break even
- Not reachable
69% under asking
$30,939/mo above the estimate
$4,365,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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