
920 Cabrillo Avenue
Dbottom 20%Coronado, CA 92118
Pass at asking: -$68,143/mo full cashflow at 20% down, 7.43% rate.
Works at $1,127,759 (89% under asking); even all cash loses money at asking.
Rent $11,249/mo from 9 leases of houses within 0.5 mi, same school area, size-adjusted ($9,811–$20,087).
Beds
5
Baths
4.5
Sqft
3,850
Year Built
2027
Days on Market
65
Property Type
Single Family
HOA/mo
N/A
MLS ID
260021825SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Offered from $9,000,000 to $10,000,000. Welcome to 920 Cabrillo Avenue, an exceptional new-construction residence by Archbel Homes set within Coronado’s sought-after Country Club Estates. Offering approximately 3,850 square feet, this five-bedroom, four-and-a-half-bath home pairs timeless coastal architecture with sophisticated interiors and a refined approach to modern living. The main level is centered around a generous open-concept kitchen, dining, and living area designed for both everyday living and entertaining. The kitchen features an oversized island, extensive custom cabinetry, and a beautifully appointed walk-in pantry. A fireplace anchors the living room, while expansive doors open directly to the rear terrace. The backyard is designed as a private retreat with an entertaining terrace, outdoor fireplace, pool and spa, and generous lawn area. A first-floor guest suite offers flexibility for visitors, while the upper level includes additional bedrooms and a spacious primary suite with a freestanding soaking tub, large walk-in shower, and dual vanities. Additional highlights include a dedicated laundry room, second-story balcony, two-car garage, and thoughtfully considered architectural details throughout. With construction underway, 920 Cabrillo Avenue presents an opportunity to secure a substantial new residence by Archbel Homes before completion, combining scale, craftsmanship, and relaxed coastal sophistication in one of Coronado’s most desirable neighborhoods.
Mortgage Calculator
Est. Monthly Payment
$68,471
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
$11,249
Comp Average
$14,917
7 Green Turtle Road
4bd / 5.5ba · 4,207 sqft · Single Family
$7.25M
Est. $20,934/mo
1021 Olive Ave
5bd / 5.5ba · 4,249 sqft · Single Family
$7.85M
Est. $21,616/mo
711 H Ave
5bd / 6ba · 3,507 sqft · Single Family
$8.75M
Est. $10,707/mo
1170 Pine St
4bd / 5ba · 3,739 sqft · Single Family
$15.95M
Est. $10,750/mo
120 I Ave
4bd / 4.5ba · 3,521 sqft · Single Family
$6.79M
Est. $10,580/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, same school area, size-adjusted · $9,811–$20,087
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$68,143/mo short at 20% down; +$88,497/mo rent closes it.
- Break-even price
- $1,127,759
- Break-even rent
- $99,746/mo
- Cashflow at 35% down
- −$57,726/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
89% under asking
$88,497/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