
5423 Calzada Del Bosque
Dbottom 20%Rancho Santa Fe, CA 92067
HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.
Pass at asking: -$50,334/mo full cashflow at 20% down, 7.43% rate.
Works at $2,441,473 (73% under asking); even all cash loses money at asking.
Rent $24,372/mo from 8 leases of 5-bed houses within 2 mi ($21,268–$29,061).
Beds
5
Baths
7
Sqft
9,160
Year Built
2002
Days on Market
197
Property Type
Single Family
HOA/mo
$15
MLS ID
NDP2603992
This property is in Rancho Santa Fe (92067). Browse neighborhood analytics →
About This Property
· 9160 sq. ft. | 5 BD + Office | 8 BA | 4.78 acres · Custom single-level · Panoramic mountain views · Oversized 4-car garage · Detached 1BD/1BA guest house · Beach-entry pool + cabana with fireplace · New pickleball court · Home theater · Wine cellar · Gourmet kitchen · Owned solar · Gated entry Tucked behind mature landscaping along an extended gated drive, this single-level, 9,100+ SqFt west Covenant estate sits on 4.78 acres, elevated to capture sweeping mountain views while maintaining a genuine sense of privacy and calm. The location is among the most coveted in the Covenant — just minutes to the Village, the Rancho Santa Fe Golf Club, and with easy access to the coast and I-5. Originally inspired by a European countryside retreat, the home has been completely and thoughtfully refreshed — honoring its original character while embracing a more open, livable feel. Stone accents, beamed ceilings, wide plank wood floors, and a seamless indoor/outdoor connection form the foundation of the design and carry throughout every space. Capitalizing on its premium single-level, indoor-outdoor design, the layout is both refined and easy to navigate. The kitchen — anchored by an oversized island, dual sinks, and generous prep space — flows naturally into the great room and dining area, with multiple lift-and-slide doors extending the living space outward to the covered outdoor areas. Panoramic mountain views are present throughout, quietly framing every gathering and everyday moment alike. The floor plan is as functional as it is well-appointed — four en-suite bedrooms, a dedicated office with its own half bath, a spacious media room, and a temperature-controlled walk-in wine room offer a versatile range of spaces for both daily living and entertaining. The primary suite is intentionally set apart from the main living areas, offering a private retreat with a natural connection to the surrounding landscape. Outside, the property opens into a true lifestyle setting. A beach-entry pool and spa serviced by a full pool bath, a covered loggia, and an outdoor living room with fireplace create multiple inviting areas to gather and unwind. A detached guest house — with a bedroom, full bath featuring a separate tub and shower, and large closet — provides a charming and comfortable space for visitors. A newly added pickleball court anchors the lower grounds, and the expansive acreage offers endless potential — room for a full-size soccer field, basketball, or whatever the next chapter calls for. An oversized 4-car garage and owned solar complete an offering that is genuinely difficult to match.
Mortgage Calculator
Est. Monthly Payment
$61,605
Location
Loading map...
Zoned Schools
Elementary
R. Roger Rowe Elementary · grades PK-5 · Rancho Santa Fe Elementary
Middle
R. Roger Rowe Middle · grades 6-8 · Rancho Santa Fe Elementary
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
$24,372
Comp Average
$19,422
18245 Paseo Victoria
5bd / 6ba · 8,161 sqft · Single Family
$8.00M
Est. $21,480/mo

17949 Circa Oriente
5bd / 6.5ba · 8,444 sqft · Single Family
$7.99M
Est. $18,072/mo
7756 St Andrews
5bd / 8ba · 10,153 sqft · Single Family
$8.25M
Est. $18,872/mo

7967 Camino Sin Puente
5bd / 6.5ba · 9,817 sqft · Single Family
$10.75M
Est. $26,898/mo
14473 Emerald Ln
5bd / 6.5ba · 8,190 sqft · Single Family
$12.99M
Est. $11,786/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 5-bed houses within 2 mi · $21,268–$29,061
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$50,334/mo short at 20% down; +$65,369/mo rent closes it.
- Break-even price
- $2,441,473
- Break-even rent
- $89,741/mo
- Cashflow at 35% down
- −$40,965/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
73% under asking
$65,369/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, 7.43% 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