6042 Blue Dawn Trl
Ctop 80%Carmel Valley, CA 92130
2 licensed short-term rentals within ½ mile (2 whole home), from the cities' license and permit lists of Nov 3, 2026.
None of the 183 homes on this home's recorded tract holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$10,734/mo full cashflow at 20% down, 7.49% rate.
Works at $603,337 (70% under asking), or at 98% down.
Rent $6,423/mo from 10 leases of 4-bed houses within 1 mi ($5,881–$6,505).
Beds
4
Baths
2.5
Sqft
2,413
Year Built
2005
Days on Market
0
Property Type
Single Family
HOA/mo
$292
MLS ID
260026124SD
This property is in Carmel Valley (92130). View neighborhood stats →
About This Property
Where move in ready meets resort style living in the heart of Pacific Highlands Ranch. This Portico (Plan 3) home has been thoughtfully remodeled, with a redesigned downstairs floor plan that opens the living area to the backyard patio through new double doors, creating easy indoor outdoor entertaining. The remodeled kitchen features white cabinetry with black hardware, a contrasting charcoal island, quartz countertops, stainless steel appliances, a tile backsplash, and added upper cabinets for custom built-in style storage. Hardwood flooring flows throughout the first floor, recessed lighting brightens the entire home, and the family room fireplace is framed by patterned tile with a new wood mantel. A private patio, owned solar, and a primary closet with custom organizers add everyday ease. Plantation shutters, a whole house fan, and additional insulation round out the comfort. The garage is as practical as the rest of the home, with epoxy flooring, side wall storage cabinets, and three overhead racks, plus a spacious side yard with two large storage sheds. Beyond your front door, Portico offers resort style amenities, including a front desk, pools, a splash pad, an outdoor entertaining area with a fireplace, and fitness space indoors and out. Shopping, dining, and the neighborhood elementary school minutes away with easy freeway access and Del Mar beaches within reach. Come experience the Portico lifestyle in a home that is ready for its next chapter. Updated 4 bedroom, 2.5 bathroom Portico home in Pacific Highlands Ranch with an updated kitchen, luxury vinyl tile flooring, owned solar, and a private patio off the living area. Community amenities include a front desk, pools, a splash pad, an outdoor entertaining area with a fireplace, and indoor and outdoor fitness space.
Mortgage Calculator
Est. Monthly Payment
$14,017
Location
Loading map...
Zoned Schools
Elementary
Solana Ranch Elementary · grades K-6 · Solana Beach Elementary
Middle
Pacific Trails Middle · grades 7-8 · San Dieguito Union High
High
Torrey Pines High · grades 9-12 · San Dieguito Union High
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
$6,423
Comp Average
$6,411
5815 Gablewood Way
4bd / 3ba · 2,353 sqft · Single Family
$2.18M
Est. $6,531/mo
6744 Monterra
4bd / 3ba · 2,487 sqft · Single Family
$2.10M
Est. $6,387/mo
6095 Blue Dawn Trail
4bd / 2.5ba · 2,408 sqft · Single Family
$2.10M
Est. $6,109/mo
5140 Via Avante
4bd / 3ba · 2,517 sqft · Single Family
$2.50M
Est. $6,586/mo

5360 Vista Del Dios
4bd / 2.5ba · 2,302 sqft · Single Family
$2.60M
Est. $6,443/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 4-bed houses within 1 mi · $5,881–$6,505
Blended 50/50 with the zip's market median ($6,589)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$10,734/mo short at 20% down; 98% down or +$13,941/mo rent closes it.
- Break-even price
- $603,337
- Break-even rent
- $20,364/mo
- Cashflow at 35% down
- −$8,644/mo
- Down payment to break even
- 98%
- Rate to break even
- Not reachable
70% under asking
$13,941/mo above the estimate
$1,955,100 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