5140 Los Robles Drive
1 / 20

5140 Los Robles Drive

C

Carlsbad, CA 92008

$5,750,000

Beds

Baths

Sqft

Year Built

2025

Days on Market

45

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260013411SD

This property is in Carlsbad (92008). View neighborhood stats →

About This Property

Great 1031 Exchange Opportunity! Whether you're seeking a high-performing investment property or the ultimate coastal vacation home, this exceptional new construction offers the best of both worlds. Live or vacation in the stunning front residence while generating significant rental income from the two additional units, or maximize returns with short-term rental opportunities. Discover a rare new construction opportunity just two blocks from the beach in the heart of Carlsbad. Built in 2025, this exceptional multi-family property blends modern coastal luxury with outstanding income potential, making it ideal for investors or owner-occupants. The main residence is a beautifully designed 5-bedroom, 3-bath home currently operating as a successful Airbnb. A custom 10-foot solid wood pivot door opens to soaring 10-foot ceilings, a striking floating staircase with LED-lit treads and glass railings, and thoughtfully designed living spaces throughout. The spa-inspired primary suite features an oversized fully enclosed shower, while the main level offers a stylish wet bar with a waterfall-edge island and LaCantina-style folding doors that create seamless indoor-outdoor living. The rooftop deck is an entertainer's dream, complete with panoramic ocean views, an outdoor kitchen, private hot tub, and private beach access. The property also includes two fully leased income-producing units. The detached 3-bedroom, 2-bath ADU features dedicated parking and private front and back yards, while the 1-bedroom, 1-bath Jr. ADU includes its own private yard.

Mortgage Calculator

Est. Monthly Payment

$36,502

Principal & Interest$29,075
Property Tax$5,750
Insurance$1,677
%($1,150,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,610
Monthly Cashflow

Rent − PITIA

$-30,892
Full Cashflow

Incl. vacancy, PM, maint, capex

$-36,974

Mortgage (P+I)
$29,075
Cap Rate
-1.65%
Cash-on-Cash
-38.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.15
Break-even Rent
$53,628

NOI (Annual)
$-94,788
Price-to-Rent

Lower = better for investors

85.4

* 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