$2,595,000
518 Bayview Drive, Hermosa Beach CA 90254
Multi-Family (Triplex)
Property type
32 days
On market
$959
Price per sqft
0 cars
Garage
1940
Year built
3,097 sqft
Lot size
Home highlights
Open Houses
Overview
An exceptional opportunity to acquire a multi-unit property in one of Hermosa Beach’s most desirable locations, just a short distance to the beach and moments from the energy of Pier Avenue. Situated on a 31x100 square foot street to street lot - 518 Bayview Drive and 519 Monterey Boulevard - the property records reflect a triplex but the property is currently configured with...
Listing provided by: Steven Mullins DRE #01487977 310-901-4687, Vista Sotheby’s International Realty
Listing updated: May 18, 2026 at 09:30pm.
Last checked: Jun 3, 2026 at 10:31pm
Source: CRMLS #SB26096102
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | — | $3,795 | $3,795 | $4,250 | Unfurnished |
| 1 | 0 | 1 | — | $2,395 | $2,395 | $2,750 | Unfurnished |
| 1 | 2 | 1 | — | $3,195 | $3,195 | $4,000 | Unfurnished |
| 1 | 1 | 1 | — | $2,366 | $2,366 | $3,500 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Separate Electric Meters: 3
Separate Gas Meters: 3
Separate Water Meters: 1
Ranges: 4
Rent Control: No
Units Leased: 4
Financial Snapshot
Gross Rent Multiplier
18.4x
List Price / Annual Gross Rent
Cap Rate
4.05%
NOI / List Price
Gross Scheduled Income: $141,012
Operating Expense: $36,000
Net Operating Income: $105,012
Annual Operating Expenses
Electric: $0
Fuel: $0
Insurance: $3,000
Maintenance: $1,000
New Taxes: $3,000
Professional Management: $0
Trash: $1,000
Water / Sewer: $1,000
Interior
Room Type: Kitchen, Living Room
Flooring: Tile
Cooling: None
Appliances: Gas Oven, Gas Range
Fireplace: None
Laundry: Inside
Entry Location: 1
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Lot Features: Zero To One Unit Acre, Near Park
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway
Garage Spaces: 0
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 4188010030
Additional Parcels: No
Tax Lot: 21
Community
HOA: No
HOA Fee: $0
Senior Community: No
Community Features: Street Lights, Suburban, Park
Nearby Schools
Nearby schools around the 518 Bayview Drive, Hermosa Beach, CA 90254. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,076,000
Total Interest
$2,647,824
Total Payment
$4,723,824
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$15,975
per month
Property History for 518 Bayview Drive
Hermosa Beach Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90254.
Similar Homes
Listings with similar prices to 518 Bayview Drive