
5673 Linda Rosa Ave
Dbottom 20%La Jolla, CA 92037
One license per person in San Diego: whether you can hold it depends on you, not only the home.
79 licensed short-term rentals within ½ mile (47 whole home), from the cities' license and permit lists of Nov 3, 2026.
Pass at asking: -$24,745/mo full cashflow at 20% down, 7.49% rate.
Works at $1,039,953 (76% under asking); even all cash loses money at asking.
Rent $10,417/mo from 8 leases of 4-bed houses within 0.5 mi, same school area ($11,440–$15,800).
Beds
4
Baths
4
Sqft
2,971
Year Built
2020
Days on Market
45
Property Type
Single Family
HOA/mo
N/A
MLS ID
260022904SD
This property is in La Jolla (92037). View neighborhood stats →
About This Property
*** Fell out of escrow by no fault of the property *** SWEEPING OCEAN VIEWS. INCREDIBLE BIRD ROCK LOCATION. EXCEPTIONAL CRAFTSMANSHIP. Meticulously designed and built by award-winning Tourmaline Builders, this exceptional residence blends timeless architecture, sophisticated finishes and effortless coastal living in one of La Jolla’s most coveted seaside communities. The expansive rooftop deck captures sweeping ocean views and spectacular sunsets, while the primary suite enjoys ocean vistas, a private deck, oversized walk-in closet and spa-inspired bath. Open and spacious yet warm and inviting, the interiors feature wide-plank oak floors, beamed ceilings, custom millwork and a dramatic brick fireplace. The great room flows into a professional chef’s kitchen with Sub-Zero refrigerator, 48” Wolf range, custom cabinetry, Silestone countertops and walk-in pantry. Designed for entertaining, the living spaces open to a large, covered patio with integrated Sonos sound and an expansive fenced backyard. Additional details include Andersen windows, James Hardie siding, frameless glass showers, freestanding soaking tub, surround sound, tankless water heater, and A/C. An extraordinary opportunity to enjoy ocean views, exceptional craftsmanship and the quintessential Bird Rock lifestyle.
Mortgage Calculator
Est. Monthly Payment
$29,226
Location
Loading map...
Zoned Schools
Elementary
Bird Rock Elementary · grades K-5 · San Diego Unified
Middle
Muirlands Middle · grades 6-8 · San Diego Unified
High
La Jolla High · grades 9-12 · San Diego Unified
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
$10,417
Comp Average
$10,581

5725 Soledad Mountain
4bd / 3.5ba · 3,220 sqft · Single Family
$2.83M
Est. $11,051/mo
7209 Fay Ave
4bd / 4ba · 2,858 sqft · Single Family
$4.10M
Est. $8,975/mo
6662 Avenida La Reina
4bd / 4.5ba · 3,044 sqft · Single Family
$5.47M
Est. $13,045/mo

1406 La Jolla Knoll
4bd / 4ba · 3,054 sqft · Single Family
$4.00M
Est. $9,011/mo

1444 Rodeo Dr.
4bd / 2ba · 2,841 sqft · Single Family
$4.20M
Est. $10,824/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 4-bed houses within 0.5 mi, same school area · $11,440–$15,800
Blended 50/50 with the zip's market median ($8,023)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$24,745/mo short at 20% down; +$32,136/mo rent closes it.
- Break-even price
- $1,039,953
- Break-even rent
- $42,553/mo
- Cashflow at 35% down
- −$20,294/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
76% under asking
$32,136/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, 7.49% 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