404 Bonair St
1 / 20

404 Bonair St

C

La Jolla, CA 92037

$1,699,000
NEW — 1d

Soft Appraisal Value: $1,709,000 · 0.6% below estimate

Beds

3

Baths

2

Sqft

1,252

Year Built

1961

Days on Market

1

Property Type

Condo

HOA/mo

$773

MLS ID

260013959SD

This property is in La Jolla (92037). View neighborhood stats →

About This Property

Where luxury finishes meet coastal charm. This beautifully updated, move-in-ready 3-bedroom, 2-bathroom single-level condominium offers sophisticated beachside living just moments from the iconic Windansea Beach. The open-concept floor plan seamlessly connects the kitchen, dining, and living areas, creating an inviting space for everyday living and entertaining. A retractable family room door opens to a private patio, blending indoor and outdoor living. Recent upgrades include fresh interior paint, painted doors, designer wallpaper accents in the family room and primary suite, new mirrored sliding closet doors in the primary bedroom, updated kitchen lighting, additional electrical outlets, and a premium alkaline water system. The home is further enhanced with 75-inch televisions in every room, stainless steel appliances, and an included refrigerator, washer, and dryer. Enjoy two private patios, perfect for relaxing after a day at the beach or entertaining guests. Experience comfort, quality, and the best of La Jolla coastal living at 404 Bonair Street. Living in Windansea is truly a lifestyle. Just down the street, you'll find world-famous surf breaks, breathtaking sunsets, tide pools, swimming, fishing, and endless ocean recreation. Convenient neighborhood favorites include Valley Farm Market, local bagel shops, The Shack restaurant, Vahik's Coffee, Mandarin House, and nearby salons. This is a rare opportunity to enjoy one of La Jolla's most beloved beach communities.

Mortgage Calculator

Est. Monthly Payment

$11,559

Principal & Interest$8,591
Property Tax$1,699
Insurance$496
HOA$773
%($339,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,385
Monthly Cashflow

Rent − PITIA

$-6,174
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,828

Mortgage (P+I)
$8,591
Cap Rate
-0.17%
Cash-on-Cash
-31.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$16,851

NOI (Annual)
$-2,849
Price-to-Rent

Lower = better for investors

26.3

* 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