
939 Coast Blvd #103
Dbottom 20%La Jolla, CA 92037
109 licensed short-term rentals within ½ mile (92 whole home), from the cities' license and permit lists of Nov 10, 2026.
No unit in this 4-unit complex 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: -$27,935/mo full cashflow at 20% down, 7.43% rate.
Works at $857,862 (81% under asking); even all cash loses money at asking.
Rent $9,814/mo from 1 lease in this building (±1 bed).
Beds
3
Baths
2
Sqft
1,800
Year Built
1999
Days on Market
95
Property Type
Condo
HOA/mo
$968.25
MLS ID
260019315SD
This property is in La Jolla (92037). View neighborhood stats →
About This Property
Rare opportunity to own one of La Jolla's most coveted newly remodeled oceanfront châteaux. This exceptional residence showcases breathtaking, unobstructed panoramic views of the Pacific Ocean and iconic coastline from both levels, creating an extraordinary backdrop for everyday living. Perfectly positioned directly across from Shell Beach and just steps from the legendary Ellen Browning Scripps Park, this coastal château offers effortless walkability to award-winning restaurants, charming cafés, boutique shopping, art galleries, and the very best of La Jolla Village. Thoughtfully remolded with timeless elegance and refined finishes, this sophisticated residence seamlessly blends modern luxury with the charm of its iconic coastal setting. Designed for those who value both luxury and lifestyle, this elegant residence offers exclusive amenities including 24-hour concierge service, valet parking, doorman service, a resort-style pool and spa, private fitness center, and guest suites. Adding to its rarity, this residence offers an ownership interest that extends beyond the home itself, an uncommon and highly desirable feature among many coastal properties. What truly sets this residence apart is its exceptionally rare abundance of parking, an almost unheard-of luxury in the heart of La Jolla Village, offering unmatched convenience, exclusivity, and long-term value. This is more than a home. It's an opportunity to experience one of Southern California's most iconic coastal lifestyles.
Mortgage Calculator
Est. Monthly Payment
$31,746
Location
Loading map...
Zoned Schools
Elementary
La Jolla 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
$9,814
Comp Average
$9,174
939 Coast
2bd / 2ba · 1,808 sqft · Condo
$3.67M
Est. $9,835/mo
939 Coast Blvd
2bd / 2ba · 1,937 sqft · Condo
$3.18M
Est. $10,180/mo
821 Coast
3bd / 3.5ba · 2,185 sqft · Condo
$6.20M
Est. $7,817/mo
464 Prospect
2bd / 2.5ba · 2,173 sqft · Condo
$3.19M
Est. $10,576/mo
205 Fern Glen
2bd / 2.5ba · 1,448 sqft · Condo
$3.60M
Est. $7,463/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building (±1 bed)
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$27,935/mo short at 20% down; +$36,279/mo rent closes it.
- Break-even price
- $857,862
- Break-even rent
- $46,093/mo
- Cashflow at 35% down
- −$23,253/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
81% under asking
$36,279/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