420 Emerald Bay
Laguna Beach, CA 92651
Beds / Baths
4 / 3.5
Square Feet
3,508
Lot Size
5,258 SF
Year Built
N/A
Stories
1
Garage
0 car
Pool
No
Submarket
North Laguna
Recon Report
Current Price
$9,500,000
After Repair Value
$9,500,000
Price per SF
$2,708
Avg PSF Post Renovation
$2,358
North Laguna submarket average
Opportunity Indicators ?
82 Days on Market
Pass
$1,289,839 estimated loss · -66.1% annualized ROI
What looks good
📅
Listed 82 days — some negotiation room
Watch out for
📈
Price/SF is 15% above submarket average
🔴
Estimated loss of $1,289,839 at current assumptions
💎
Properties above $5M have thinner buyer pools and longer sell times
🚩
Deal economics do not support a flip at current pricing
Why this estimate could be wrong
ARV is estimated from 5 comparable sales — actual value depends on property condition, updates, and buyer demand at time of sale.
Rehab costs use a market-average $/SF assumption. Actual costs depend on scope of work, contractor pricing, permits, and unforeseen issues (foundation, roof, mold, etc).
Projected sale price assumes current market conditions hold through rehab and listing. Interest rate changes, seasonal shifts, or local market moves could affect the exit price.
This analysis cannot account for property-specific issues only discoverable through inspection: structural problems, environmental hazards, title issues, or zoning restrictions.
Loading gallery...
Personalized Deal Calculator
Adjust assumptions to see how this deal works for YOU.
Your Offer Price
$XXX,XXX
Net Profit
$XX,XXX
Comparable Sales
Estimated ARV (Based on 5 Comps)
$5,945,100
| Address | Sale Price | Beds/Baths | Sq Ft | $/SF | Similarity | Sale Date |
|---|---|---|---|---|---|---|
| 481 Dartmoor St, Laguna Beach, CA 92651 Laguna Beach, 92651 |
$6,000,000 | 4/3.5 | 3,283 | $1,828 | 96.8% | 12/05/2025 |
| 425 Bonvue Ter Laguna Beach, 92651 |
$3,900,000 | 4/3.0 | 3,300 | $1,182 | 94.5% | 02/24/2025 |
| 432 Holly St, Laguna Beach, CA 92651 Laguna Beach, 92651 |
$5,690,000 | 4/4.0 | 3,290 | $1,729 | 94.4% | 12/10/2025 |
| 537 Dunnegan Pl Laguna Beach, 92651 |
$5,995,000 | 4/4.0 | 3,967 | $1,511 | 91.0% | 10/13/2025 |
| 349 Emerald Bay Laguna Beach, 92651 |
$7,250,000 | 3/None | 3,363 | $2,156 | 90.9% | 08/28/2025 |
FlipTarget Score Breakdown
XX
Score
FlipTarget Score
This score is based on projected ROI...