Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
6531 Del Playa Dr Immeuble residentiel 6 lots 3 919 279 € (653 213 €/Lot) Taux de capitalisation 6,64 % Goleta, CA 93117



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Top rents are always available due to the unabated demand for the very few oceanfront living apartments by UC Santa Barbara
- Existing cap rate in the mid-high 6% range (~6.64%), market cap rate estimate in the 7% range
- This section of Del Playa Drive near to the UC Santa Barbara campus, has more favorable geologic conditions (reports available)
- Fixed number of oceanfront apartments while UC Santa Barbara enrollment continues to increase
- Property has engineered and permitted caissons for longer-term blufftop stability, plus a seawall covering most of the property's base
- Overhead carport ready to fill in for relatively easy Accessory Dwelling Unit (ADU)
Résumé analytique
6531 Del Playa Drive offers an investor generous cash-flow on the oceanfront of Isla Vista, in an A+ location nearly adjacent to the campus of the University of California at Santa Barbara, and benefiting from the more favorable blufftop geology in this part of Del Playa. Consider for a pure investor or for a UC Santa Barbara parent looking for a favorable cap rate for balance in a diversified real estate portfolio. With a captive student housing tenant pool willing to pay the very highest rents for the chance to enjoy the oceanfront lifestyle, and with voluntary student tenant turnover in Isla Vista, a new owner would have the ability to realize substantial returns into the future. The est. cap rate based on new 2026-2027 school year rents is ~6.64% (using a Buyer's new property taxes), with adjustment to market rents the following school year estimated to increase the cap rate above 7%.
Four of the apartments face the ocean directly for top rents, the 5th unit faces the street and is smaller and rents for a little less per bed. Generous rooms sizes (see Floor Plan page) provide potential for additional income beyond the capturing of market rents in the next tenant cycle. A 6th unit studio shown in the marketing is a former storage area with permit status as a studio unknown, the space has been historically rented this way for decades. Further upside may be realized by recent expanded ADU legislation for multi-family properties, with a natural ADU location available in the covered parking area. Consult a land-use planner to verify ADU potential. A new roof was added in 2024.
The property is located in a relatively favorable geological portion of Del Playa Drive, with a seawall protecting much of the width of the property, and with structural caissons installed in the 1990's. These capital improvements, soil conditions, blufftop condition and blufftop retreat rates are described in a 2025 geologic report, to allow a Buyer to confirm viability for the property's cash-flow into the future. View the unbranded Offering Memorandum under Documents for more information including unit floorplan layouts, site plan and financials.
Four of the apartments face the ocean directly for top rents, the 5th unit faces the street and is smaller and rents for a little less per bed. Generous rooms sizes (see Floor Plan page) provide potential for additional income beyond the capturing of market rents in the next tenant cycle. A 6th unit studio shown in the marketing is a former storage area with permit status as a studio unknown, the space has been historically rented this way for decades. Further upside may be realized by recent expanded ADU legislation for multi-family properties, with a natural ADU location available in the covered parking area. Consult a land-use planner to verify ADU potential. A new roof was added in 2024.
The property is located in a relatively favorable geological portion of Del Playa Drive, with a seawall protecting much of the width of the property, and with structural caissons installed in the 1990's. These capital improvements, soil conditions, blufftop condition and blufftop retreat rates are described in a 2025 geologic report, to allow a Buyer to confirm viability for the property's cash-flow into the future. View the unbranded Offering Memorandum under Documents for more information including unit floorplan layouts, site plan and financials.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
393 668 €
|
657,47 €
|
| Autres revenus |
8 466 €
|
14,14 €
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
402 134 €
|
671,61 €
|
| Taxes |
43 896 €
|
73,31 €
|
| Frais d’exploitation |
97 824 €
|
163,38 €
|
| Total des frais |
141 720 €
|
236,69 €
|
| Résultat net d’exploitation |
260 413 €
|
434,92 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 393 668 € |
| Annuel par m² | 657,47 € |
| Autres revenus | |
|---|---|
| Annuel | 8 466 € |
| Annuel par m² | 14,14 € |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 402 134 € |
| Annuel par m² | 671,61 € |
| Taxes | |
|---|---|
| Annuel | 43 896 € |
| Annuel par m² | 73,31 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 97 824 € |
| Annuel par m² | 163,38 € |
| Total des frais | |
|---|---|
| Annuel | 141 720 € |
| Annuel par m² | 236,69 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 260 413 € |
| Annuel par m² | 434,92 € |
Informations sur l’immeuble
| Prix | 3 919 279 € | Style d’appartement | De faible hauteur |
| Prix par lot | 653 213 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 6,64 % | Surface de l’immeuble | 599 m² |
| Multiplicateur du loyer brut | 9.75 | Occupation moyenne | 100% |
| Nb de lots | 6 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1968 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,14/1 000 m² |
| Zonage | SR-M-8 | ||
| Prix | 3 919 279 € |
| Prix par lot | 653 213 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,64 % |
| Multiplicateur du loyer brut | 9.75 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 599 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1968 |
| Ratio de stationnement | 0,14/1 000 m² |
| Zonage | SR-M-8 |
Caractéristiques
Caractéristiques du lot
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
- Congélateur
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Services en ligne
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+2 | 5 | 6 130 € | - |
| Studios | 1 | 2 153 € | - |
1 1
Plutôt praticable à pied
30/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
20/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | 075-223-008 | Évaluation totale | 1 878 754 € (2025) |
| Évaluation du terrain | 848 470 € (2025) | Impôts annuels | 43 896 € (73,31 €/m²) |
| Évaluation des aménagements | 1 030 285 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
075-223-008
Évaluation du terrain
848 470 € (2025)
Évaluation des aménagements
1 030 285 € (2025)
Évaluation totale
1 878 754 € (2025)
Impôts annuels
43 896 € (73,31 €/m²)
Année d’imposition
2026
1 sur 19
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
6531 Del Playa Dr
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

