3310 Caminito Daniella
Dbottom 20%Del Mar, CA 92014
1 licensed short-term rental within ½ mile (1 whole home), from the cities' license and permit lists of Nov 13, 2026.
None of the 9 homes on this home's recorded tract holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$30,581/mo full cashflow at 20% down, 7.36% rate.
Works at $1,193,346 (77% under asking); even all cash loses money at asking.
Rent $12,188/mo from 14 leases of 2–4 bed houses within 1 mi, same school area ($9,664–$13,837).
Beds
3
Baths
3.5
Sqft
4,145
Year Built
2001
Days on Market
45
Property Type
Single Family
HOA/mo
$265
MLS ID
NDP2609030
This property is in Del Mar (92014). View neighborhood stats →
About This Property
SWEEPING golf course, white water and sunset views define this ARTISTIC SINGLE LEVEL contemporary retreat... approximately 2.03 acres located in the private gated community of Rancho Del Mar Estates. A TIMELESS DESIGN with dramatic glass, high ceilings and skylights fill this 4,145 square foot home with natural light, while disappearing glass doors connect open living spaces to expansive patios. The spacious GRAND ROOM is crowned by an elevated mitered wood ceiling and clerestory windows. A EUROPEAN INSPIRED KITCHEN features custom cabinetry and stainless steel appliances. The open concept floor plan offers three bedrooms plus two separate offices with built-ins. The SPACIOUS primary suite enjoys beautiful views, a fireplace, electronic shades and a lavish spa bath with oversized jetted tub. OUTDOOR ENTERTAINING centers on a built-in kitchen and BBQ, complemented by peaceful waterfalls and reflecting pools. Additional highlights include TRAVERTINE finishes, owned solar, integrated audio and attached two-car and one-car garages with extensive storage. A cul-de-sac setting offers privacy and separation, with portions of the surrounding acreage preserved as non-building area and includes a small FRUIT ORCHARD. Custom art and LIGHT REFLECTING sculptures are available. This home is a gallery from which to showcase your own ART OF LIVING!
Mortgage Calculator
Est. Monthly Payment
$35,637
Location
Loading map...
Zoned Schools
Elementary
Solana Vista Elementary · grades K-3 · Solana Beach 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
$12,188
Comp Average
$14,432
941 Avocado Pl
4bd / 4.5ba · 4,131 sqft · Single Family
$3.75M
Est. $14,678/mo
12911 Via Grimaldi
3bd / 3.5ba · 3,493 sqft · Single Family
$4.30M
Est. $15,408/mo
2171 Del Mar Heights Rd
4bd / 4.5ba · 3,448 sqft · Single Family
$4.50M
Est. $13,723/mo
117 Via De La Valle
4bd / 3.5ba · 3,773 sqft · Single Family
$6.11M
Est. $15,909/mo
280 Torrey Pines Terrace
4bd / 3.5ba · 3,402 sqft · Single Family
$7.90M
Est. $12,444/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
14 leases of 2–4 bed houses within 1 mi, same school area · $9,664–$13,837
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$30,581/mo short at 20% down; +$39,716/mo rent closes it.
- Break-even price
- $1,193,346
- Break-even rent
- $51,904/mo
- Cashflow at 35% down
- −$25,207/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
77% under asking
$39,716/mo above the estimate
Negative even all-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