$7,649,900
506 Clubhouse Avenue, Newport Beach CA 92663
Multi-Family (Duplex)
Property type
141 days
On market
$1,607
Price per sqft
4 cars
Garage
2023
Year built
4,050 sqft
Lot size
Home highlights
Open Houses
Overview
Welcome to 506 Clubhouse Avenue, a stunning modern coastal duplex nestled in the heart of Newport Beach’s highly sought-after Lido Marina Village. Completed in late 2023, this nearly new residence blends refined elegance with the ease of coastal living—offering not only a sophisticated lifestyle, but also a rare and valuable investment opportunity, with Unit A boasting a...
Listing provided by: Tyler Kropf DRE #01406277, BAC Real Estate Group, Inc.
Listing updated: Mar 28, 2026 at 01:52pm.
Last checked: Jun 5, 2026 at 07:01pm
Source: CRMLS #NP26010130
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 5 | 6 | 2 | $220,000 | $220,000 | $275,000 | Furnished |
| 1 | 5 | 6 | 2 | $163,000 | $163,000 | $180,000 | Furnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 0
Separate Gas Meters: 0
Separate Water Meters: 0
Dishwasher: 2
Refrigerator: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $375,000
Financial Snapshot
Gross Rent Multiplier
18.5x
List Price / Annual Gross Rent
Cap Rate
4.25%
NOI / List Price
Gross Scheduled Income: $414,000
Operating Expense: $85,000
Net Operating Income: $325,000
Annual Operating Expenses
Electric: $3,000
Fuel: $0
Insurance: $5,000
Maintenance: $3,500
New Taxes: $76,250
Trash: $450
Water / Sewer: $800
Interior
Interior Features: Balcony, Quartz Counters, Recessed Lighting, All Bedrooms Up, Walk-in Closets
Room Type: Bedroom, Kitchen, Laundry, Living Room, Other
Cooling: Central Air
Heating: Central
Appliances: Barbecue, Dishwasher, Gas Oven, Microwave, Refrigerator
Fireplace: Living Room, Primary Bedroom, Outside
Laundry: Inside, Laundry Room
Entry Location: 1
Exterior
Architectural Style: Custom
Property Attached: Yes
Stories Total: 3
Levels: Three Or More
Window Features: Casement Windows
Exterior: Barbecue
Common Walls: One Common Wall
Lot Features: Level
Pool: None
Water Source: Public
Sewer: Public Sewer
View: Marina
Garage and Parking
Parking: Direct Access, Garage, Tandem
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 42310108
Additional Parcels: No
Tax Lot: 1
Tax Block: 532
Subdivision: West Newport Beach (WSNB)
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Park
Nearby Schools
Nearby schools around the 506 Clubhouse Avenue, Newport Beach, CA 92663. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$6,119,920
Total Interest
$7,805,621
Total Payment
$13,925,541
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$46,801
per month
Property History for 506 Clubhouse Avenue
Newport Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92663.
Similar Homes
Listings with similar prices to 506 Clubhouse Avenue