3259 Canyon View Drive
1 / 20

3259 Canyon View Drive

Ctop 80%

Oceanside, CA 92058Neighborhood: Airport

$1,395,000
STR closed · inland Oceanside

1 licensed short-term rental within ½ mile (1 whole home), from the cities' license and permit lists of Nov 13, 2026.

Pass at asking: -$6,177/mo full cashflow at 20% down, 7.36% rate.

Works at $586,823 (58% under asking), or at 85% down.

Rent $5,824/mo from 8 leases of houses within 2 mi, same school area, size-adjusted ($5,226–$6,095).

Beds

5

Baths

3

Sqft

3,288

Year Built

2003

Days on Market

57

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2608294

This property is in Oceanside (92058). Browse neighborhood analytics →

Virtual Tour

About This Property

Beautiful Executive Pool & Spa Home with Owned Solar, No HOA & No Mello Roos! Enjoy coastal living at its finest in this spacious 3,288 SF Oceanside home offering 4 bedrooms plus an optional 5th, plus loft area could be a 6th bedroom, 3 full baths, and a 3-car garage. Designed for entertaining, the private backyard oasis features a fresh-water pool and spa with solar heating. A main-level bedroom and full bath offer flexibility for guests, multigenerational living, or a home office, or explore the possibility of a future casita. The gorgeous kitchen features quartz countertops, center island, walk-in pantry, and Bosch appliances, complemented by beautiful Cezanne Collection Bouffan Maple hardwood floors throughout and plantation shutters. The exquisite, spacious floor plan welcomes you through a formal entry and offers a versatile den, elegant dining room, and generous living room that opens to the backyard oasis with pool and spa views. The fireplace is adorned with Paragon Hex Sandstone. A remodeled downstairs full bath features a walk-in shower with beautiful mosaic stone detailing, creating a wonderful guest experience. In addition, a spacious den offering flexible living space for relaxing, working, or gathering. Upstairs features a large bonus room, laundry room, and walk-in closets in the bedrooms. Owned solar, A/C (approx. 5 years) and water heater (approx. 6 years) add efficiency and peace of mind. The primary suite overlooks the pool and offers a private spa-like retreat with a luxurious oversized dual shower finished in Calacatta Suave porcelain tile, along with shaker cabinetry, Silestone countertop, and bidet. Minutes from Oceanside’s beautiful beaches, surf, Pier, Harbor, and the 9-mile San Luis Rey River Trail. The community also offers convenient nearby bike trail access, with a route just a few miles to the beach and downtown Oceanside. Enjoy nearby shopping, Michelin-recognized dining, entertainment at the Pier Amphitheatre and Frontwave Arena, and easy access to I-5, Camp Pendleton, and the train station—just 26 miles to Orange County! A wonderful opportunity to embrace the best of the Southern California lifestyle in one of San Diego County’s thriving coastal cities!

Mortgage Calculator

Est. Monthly Payment

$9,498

Principal & Interest$7,697
Property Tax$1,395
Insurance$407
%($279,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Pablo Tac School of the Arts · grades K-5 · Oceanside Unified

  • Middle

    Jefferson Middle · grades 6-8 · Oceanside Unified

  • High

    Oceanside High · grades 9-12 · Oceanside Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules

Investment Score

16C
Est. Monthly Rent
$5,824

8 leases of houses within 2 mi, same school area, size-adjusted · $5,226–$6,095

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$3,675
Full Cashflow

Incl. vacancy, PM, maint, capex

-$6,177

What would make this work?

$6,177/mo short at 20% down; 85% down or +$8,021/mo rent closes it.

Break-even price

58% under asking

$586,823
Break-even rent

$8,021/mo above the estimate

$13,845/mo
Cashflow at 35% down
−$4,733/mo
Down payment to break even

$1,185,750 cash

85%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$7,697
Cap Rate
1.56%
Cash-on-Cash
-26.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.61

NOI (Annual)
$21,734
Price-to-Rent

Lower = better for investors

20.0

* 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
CCashflow−$6,177/mo