501 S Rios Ave

501 S Rios Ave

D

Solana Beach, CA 92075

$9,998,000

Beds

4

Baths

5

Sqft

6,400

Year Built

1950

Days on Market

29

Property Type

Single Family

HOA/mo

N/A

MLS ID

260001675SD

Description

Where West Solana Beach meets warm modern coastal living, a new story is about to rise. Construction begins March/April 2026, with completion anticipated mid 2027, your chance to secure a future-forward beach estate before it exists. Architect Jennifer Bolyn of EOS Architecture the award-winning name behind some of Southern California most iconic contemporary homes brings her signature Beach Contemporary aesthetic to this rare offering: a 6,400 SF residence with 4 bedrooms, 6 baths, study, elevator, pool, ADU, and 3-car garage, all wrapped in curated luxury and softened by that effortless, sun-soaked coastal vibe. Ocean views remind you every day why you chose Solana Beach. Picture mornings drifting down to Cedros for coffee, farmers market Sundays, or a quick walk over the bridge for sand-between-your-toes moments at Fletcher Cove. Spend afternoons at the tide pools, catch a set at Seaside Break, or hop on the Coaster for Padres games, Gaslamp nights, or concerts under the stars at Rady's Shell. Breakfast at Claires, boutique hopping along Highway 101, sunset hikes through Annie's as your days become a rotation of everything people love about living here. The design brings a true resort-style flow: open, airy gathering spaces, sun-filled rooms, seamless indoor-outdoor moments, and the kind of ocean-kissed breezes that make every day feel like a getaway. Large beach estates in this pocket almost never hit the market much less new construction of this caliber. The existing 1950 structure will be removed at the start of construction, clearing the way for this extraordinary co

Mortgage Calculator

Est. Monthly Payment

$63,469

Principal & Interest$50,555
Property Tax$9,998
Insurance$2,916
%($1,999,600)
%

Comparable Properties

2 comps found

This Property

$5,167

vs

Comp Average

$22,184

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

0D
Est. Monthly Rent

Zillow Rent Zestimate

$5,167
Monthly Cashflow
$-67,822

Mortgage (P+I)
$50,555
Cap Rate
-2.07%
Cash-on-Cash
-40.70%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.10
Break-even Rent
$72,576

NOI (Annual)
$-207,205
Price-to-Rent

Lower = better for investors

161.2

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator