5663 Abalone Pl

5663 Abalone Pl

D

La Jolla, CA 92037

$5,495,000

Soft Appraisal Value: $5,282,800 · 4.0% above estimate

Beds

3

Baths

3.5

Sqft

2,778

Year Built

2000

Days on Market

59

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002138SD

Description

Coastal Luxury at the Water’s Edge in Lower Bird Rock Perfectly positioned just steps from the ocean in one of La Jolla’s most coveted coastal enclaves, this beautifully redesigned residence captures the very essence of modern coastal living. With sweeping views, effortless indoor/outdoor flow, and a layout designed for both privacy and relaxation, this is Bird Rock living at its finest. This 3 bed / 4.5 bath home offers approximately 1,500 sq. ft. of outdoor deck space, including a panoramic rooftop deck where year-round sunsets, surf checks, and star-filled evenings become part of your daily rhythm. A view restriction on the neighboring parcel preserves your ocean views for years to come—an irreplaceable asset in this location. The entry level showcases an open-concept living room and custom kitchen with ocean breezes and curated finishes, leading seamlessly to front and rear outdoor spaces. Two generous guest suites are located just up a short flight of steps—ideal separation for privacy or hosting. The expansive primary retreat encompasses the entire top floor and lives like a private sanctuary, featuring a spacious sitting area, oversize view deck, spa-style bath, and a boutique-style closet. Two optional laundry locations and a 2-car garage with private rear yard add rare convenience for coastal living. Just moments to world-class surf breaks, ocean-view walking paths, Bird Rock Village shops, restaurants, award-winning schools, and morning coffee at the shoreline—this is the ultimate lock-and-leave coastal haven or full-time retreat. Experience life at the edge Coastal Luxury at the Water’s Edge in Lower Bird Rock Perfectly positioned just steps from the ocean in one of La Jolla’s most coveted coastal enclaves, this beautifully redesigned residence captures the very essence of modern coastal living. With sweeping views, effortless indoor/outdoor flow, and a layout designed for both privacy and relaxation, this is Bird Rock living at its finest. This 3 bed / 4.5 bath home offers approximately 1,500 sq. ft. of outdoor deck space, including a panoramic rooftop deck where year-round sunsets, surf checks, and star-filled evenings become part of your daily rhythm. A view restriction on the neighboring parcel preserves your ocean views for years to come—an irreplaceable asset in this location. The entry level showcases an open-concept living room and custom kitchen with ocean breezes and curated finishes, leading seamlessly to front and rear outdoor spaces. Two generous guest suites are located just up a short flight of steps—ideal separation for privacy or hosting. The expansive primary retreat encompasses the entire top floor and lives like a private sanctuary, featuring a spacious sitting area, oversize view deck, spa-style bath, and a boutique-style closet. Two optional laundry locations and a 2-car garage with private rear yard add rare convenience for coastal living. Just moments to world-class surf breaks, ocean-view walking paths, Bird Rock Village shops, restaurants, award-winning schools, and morning coffee at the shoreline—this is the ultimate lock-and-leave coastal haven or full-time retreat. Experience life at the edge!

Mortgage Calculator

Est. Monthly Payment

$34,883

Principal & Interest$27,786
Property Tax$5,495
Insurance$1,603
%($1,099,000)
%

Investment Score

0D
Est. Monthly Rent
$8,642
Monthly Cashflow

Rent − PITI − HOA

$-26,242
Full Cashflow

Incl. vacancy, PM, maint, capex

$-32,809

Mortgage (P+I)
$27,786
Cap Rate
-1.10%
Cash-on-Cash
-35.82%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$51,250

NOI (Annual)
$-60,274
Price-to-Rent

Lower = better for investors

53.0

* 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