Active
$11,000,000
8 Units
8 Beds
8 Baths
6,300 Area(sq.ft.)
Lot: 8,871 Lot Size(sq.ft.)
| Type | # of Units | Bedroom | Bath | Furnished | Rent | Actual Rent | Projected Rent |
|---|---|---|---|---|---|---|---|
| Unit 1 | 1 | studio | 1 | No | $ 9,347 | $ 9,347 | $ 9,674 |
| Unit 2 | 3 | 1 | 1 | No | $ 10,682 | $ 32,047 | $ 33,169 |
| Unit 3 | 1 | 1 | 1.50 | No | $ 10,682 | $ 10,682 | $ 11,056 |
| Unit 4 | 1 | 1 | 1 | No | $ 10,682 | $ 10,682 | $ 11,056 |
| Unit 5 | 2 | 1 | 1.50 | No | $ 10,682 | $ 21,365 | $ 22,113 |
| 8 | 7 | 11 | $ 84,121 | $ 169,582 | $ 175,519 |
| MLS #: | 25544673 |
| Days On Market: | 191 |
| Listing Date: | May 28, 2025 |
| County: | Orange County |
| Property Type: | Residential Income |
| Price per ft2: | $ 1,746 |
| Price per unit: | $ 1,375,000 |
| Year Built: | 1960 |
Property Details
SHORT-TERM RENTAL PROPERTY. Located one building from the sand, The Retreat in Laguna features (8) luxury villas each with its own short-term rental permit. The unit mix includes (1) fourplex, (1) duplex, and (2) single-family homes with expansive ocean views in 7 of the 8 units. The property has undergone both interior and exterior renovations with all (8) units updated. Community features include outdoor shower, beach walkway access, on-site security system, community laundry room, paver driveway and walkway and (9) parking spaces.Interested in this Listing?
Miami Residence will connect you with an agent in a short time.
Income Details
| Vacancy Rate: | 3% |
| Gross Operating Income: | $ 1,009,488 |
| Total Annual Expense: | $ 463,912 |
| Net Operating Income: | $ 545,576 |
| Gross Annual Income: | $ 1,009,488 |
| Cap Rate: | 4.96% |
| Gross Rent Multiplier: | 10.90 |
Structure
| Type of Units: | Apartments |
| Buildings: | 4 |
| Levels: | Three Or More |
Land & Parking
| Parking Garage: | Garage, Uncovered |
Interior
| AC/Cooling: | None |
| Equipment: | None |
| Heating: | None |
Exterior
Detailed Map
Schools
Find a great school for your child
Income
