$4,950,000
35091 Beach Road, Dana Point CA 92624
Multi-Family (Duplex)
Property type
28 days
On market
$2,295
Price per sqft
0 cars
Garage
1951
Year built
8,276 sqft
Lot size
Home highlights
Open Houses
Overview
NEW LISTING AND SELLER MOTIVATED! Panoramic Ocean Views from this updated OCEANFRONT Duplex with a heated Pool and direct beach access to the sand on 24-hour Guard-Gated Beach Road. Situated on one of the larger lots in this exclusive community with over 8,276 sq.ft. Completely Remodeled 6 bedroom Pool home features high-end finishes, is fully furnished, and accommodates 13...
Listing provided by: Cynthia Ayers DRE #01070654 949-494-0490, Laguna Coast Real Estate, Catherine Porter DRE #01276776, Laguna Coast Real Estate
Listing updated: May 21, 2026 at 03:35am.
Last checked: Jun 3, 2026 at 06:01pm
Source: CRMLS #LG26100734
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 3 | — | $9,500 | $10,000 | $10,000 | Furnished |
| 1 | 3 | 2 | — | $12,000 | $12,000 | $15,000 | Furnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 1
Separate Gas Meters: 1
Separate Water Meters: 1
Dishwasher: 2
Ranges: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $30,000
Tenant Pays: Cable Tv
Financial Snapshot
Gross Rent Multiplier
235.7x
List Price / Annual Gross Rent
Cap Rate
0.28%
NOI / List Price
Gross Scheduled Income: $21,000
Operating Expense: $7,240
Net Operating Income: $13,760
Annual Operating Expenses
Electric: $0
Gardener: $960
Fuel: $0
Insurance: $4,000
Trash: $0
Water / Sewer: $0
Other Expense: $2,280
Interior
Interior Features: Beamed Ceilings, Balcony, Ceiling Fans, Granite Counters, Living Room Deck Attached, Quartz Counters, All Bedrooms Up, All Bedrooms Down, Main Floor Bedroom, Main Level Primary, Multiple Primary Suites, Primary Suite
Room Type: Bedroom, Kitchen, Laundry, Living Room, Primary Bedroom, Retreat
Flooring: Tile, Wood
Cooling: None
Appliances: Barbecue, Double Oven, Dishwasher, Gas Oven, Gas Range, Gas Water Heater, Microwave, Water Heater, Dryer, Washer
Fireplace: Family Room, Gas, Gas Starter, Living Room, Outside, Wood Burning
Laundry: Inside, Stacked, Dryer Included, Washer Included
Entry Location: Right Side
Exterior
Architectural Style: Contemporary, Mid Century Modern, Patio Home
Property Attached: No
Stories Total: 2
Levels: Two
Door Features: Sliding Doors
Construction Materials: Stucco, Wood Siding
Common Walls: No Common Walls
Security Features: Carbon Monoxide Detectors, Gated With Guard, Gated Community, Gated With Attendant, Twenty Four Hour Security
Lot Features: Back Yard, Garden, Sprinklers In Rear, Yard
Pool: Heated, In Ground, Private
Fencing: Stucco Wall, Wood
Water Source: Public
Sewer: Public Sewer
Utilities: Cable Connected, Electricity Connected, Natural Gas Connected, Sewer Connected, Water Connected
View: Catalina, Coastline, Harbor, Marina, Ocean, Panoramic
Road Frontage Type: Private Road
Other Structures: Gazebo
Waterfront Features: Beach Access, Beach Front, Ocean Access, Ocean Front, Ocean Side Of Freeway, Ocean Side Of Highway
Garage and Parking
Parking: Attached Carport, Carport, Driveway, Guarded, Paved
Garage Spaces: 0
Uncovered Spaces: 4
Carport Spaces: 2
Parking Total: 6
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 69114113
Additional Parcels: No
Tax Lot: 121
Tax Block: 2
Subdivision: Beach Road Custom (BR)
Community
HOA: Yes
HOA Amenities: Playground, Pets Allowed, Guard, Security, Trails, Trash
Senior Community: No
Community Features: Biking, Fishing, Golf, Park, Water Sports, Gated
Nearby Schools
Nearby schools around the 35091 Beach Road, Dana Point, CA 92624. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,960,000
Total Interest
$5,050,762
Total Payment
$9,010,762
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$30,336
per month
Property History for 35091 Beach Road
Dana Point Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92624.
Similar Homes
Listings with similar prices to 35091 Beach Road