
901 Country Club Ln
Dbottom 20%Coronado, CA 92118
Pass at asking: -$71,838/mo full cashflow at 20% down, 7.43% rate.
Works at $1,536,631 (86% under asking); even all cash loses money at asking.
Rent $15,327/mo from 9 leases of houses within 0.5 mi, size-adjusted ($12,234–$30,336).
Beds
6
Baths
7.5
Sqft
4,842
Year Built
2014
Days on Market
0
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026633SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
EXQUISITE COASTAL LUXURY IN CORONADO’S PRESTIGIOUS COUNTRY CLUB NEIGHBORHOOD! Built by renowned builder Bill Lyons, this exceptional coastal residence offers timeless elegance, sophisticated design, and the finest in luxury living. Situated on an expansive 11,000+ sq. ft. lot in one of Coronado’s most exclusive and desirable neighborhoods, this stunning home showcases impeccable craftsmanship, high-end finishes, beautiful hardwood flooring, exquisite designer wallpapers, and top-of-the-line appliances throughout. Designed for both luxurious everyday living and effortless entertaining, the property features a spectacular private backyard oasis complete with a sparkling pool, relaxing spa, and outdoor BBQ entertaining area. A private guest suite with its own full bathroom provides the perfect retreat for visitors or extended family. The property also offers an enclosed garage plus a spacious driveway accommodating up to four additional vehicles—a rare convenience in Coronado. Every detail of this remarkable residence reflects quality, elegance, and refined coastal sophistication. A rare opportunity to own an extraordinary luxury home on one of the most desirable oversized lots in Coronado’s coveted Country Club neighborhood, where exclusivity, comfort, and the ultimate Southern California coastal lifestyle come together.
Mortgage Calculator
Est. Monthly Payment
$74,565
Location
Loading map...
Zoned Schools
Middle
Coronado Middle · grades 6-8 · Coronado Unified
High
Coronado High · grades 9-12 · Coronado 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
$15,327
Comp Average
$13,177
1015 Alameda Boulevard
6bd / 5.5ba · 5,186 sqft · Single Family
$13.50M
Est. $15,862/mo
920 Balboa Avenue
6bd / 4.5ba · 4,254 sqft · Single Family
$8.69M
Est. $11,765/mo

820 Glorietta Blvd
5bd / 4.5ba · 5,517 sqft · Single Family
$9.30M
Est. $12,307/mo
920 Cabrillo Avenue
5bd / 4.5ba · 3,850 sqft · Single Family
$10.00M
Est. $12,458/mo
1130 Pine Street
6bd / 5ba · 3,753 sqft · Single Family
$14.75M
Est. $13,494/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules
Investment Score
9 leases of houses within 0.5 mi, size-adjusted · $12,234–$30,336
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$71,838/mo short at 20% down; +$93,296/mo rent closes it.
- Break-even price
- $1,536,631
- Break-even rent
- $108,623/mo
- Cashflow at 35% down
- −$60,494/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
86% under asking
$93,296/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