533 Bonair Way

533 Bonair Way

D

La Jolla, CA 92037

$2,500,000
NEW — 0d on market

Soft Appraisal Value: $2,420,700 · 3.3% above estimate

Beds

4

Baths

3

Sqft

1,753

Year Built

1980

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603272

Description

Prime coastal investment opportunity in the coveted Windansea enclave of La Jolla Ideally located just moments from the iconic Windansea Beach and the vibrant shops and restaurants of La Jolla Village, this versatile property offers a rare combination of lifestyle appeal and income potential. The main residence features three bedrooms and two baths, with light-filled interiors and a functional layout designed for comfortable coastal living. Complementing the home is a private one-bedroom, one-bath unit above the garage—ideal for rental income, guest accommodations, or extended stays. The outdoor setting enhances both livability and desirability, with a pool, spa, and lush landscaping creating a private, resort-like environment attractive to both occupants and tenants. With strong rental potential, a highly sought-after location, and flexible use options, this property presents an exceptional opportunity for investors, second-home buyers, or those seeking a primary residence with supplemental income in one of Southern California’s most desirable coastal communities.

Mortgage Calculator

Est. Monthly Payment

$15,871

Principal & Interest$12,641
Property Tax$2,500
Insurance$729
%($500,000)
%

Investment Score

1D
Est. Monthly Rent
$7,836
Monthly Cashflow

Rent − PITIA

$-8,034
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,920

Mortgage (P+I)
$12,641
Cap Rate
0.35%
Cash-on-Cash
-28.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$23,316

NOI (Annual)
$8,657
Price-to-Rent

Lower = better for investors

26.6

* 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