
1054 Isabella Avenue
Dbottom 20%Coronado, CA 92118
Pass at asking: -$24,603/mo full cashflow at 20% down, 7.43% rate.
Works at $671,592 (83% under asking); even all cash loses money at asking.
Rent $6,699/mo from 9 leases of 2–4 bed condos & townhomes within 1 mi ($5,527–$8,500).
Beds
3
Baths
3.5
Sqft
1,904
Year Built
2025
Days on Market
188
Property Type
Condo
HOA/mo
N/A
MLS ID
260010899SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Brand New Coastal Luxury Townhome Experience the ultimate in coastal living with this brand-new luxury townhome, perfectly situated just half a block from the Pacific Ocean and Coronado’s Center Beach. Designed by renowned architect Christian Rice, AIA, and masterfully crafted by Coastal Development Group, this residence combines sophisticated design with relaxed beachside charm. This exquisite 3-bedroom, 3-bathroom home showcases an open-concept great room flowing seamlessly onto an expansive patio ideal for effortless indoor/outdoor entertaining. The gourmet kitchen is a chef’s dream, featuring Thermador appliances, a spacious island, and custom cabinetry. Designer details abound, with high ceilings, hardwood flooring, elegant custom tiles, and a calming neutral palette throughout. Enjoy year-round comfort with central AC and energy efficiency with solar power. The private roof deck offers breathtaking ocean and skyline views over Coronado Beach perfect for sunset gatherings with friends and family. Additional highlights include an attached one-car garage and a dedicated storage room for added convenience. Located steps from Coronado’s world-class shopping, dining, and the iconic Hotel Del Coronado, this exceptional home offers an unparalleled coastal lifestyle.
Mortgage Calculator
Est. Monthly Payment
$26,532
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$6,699
Comp Average
$6,854
747 Orange Ave
3bd / 3ba · 1,937 sqft · Condo
$4.16M
Est. $7,307/mo
1820 Avenida Del Mundo
3bd / 3ba · 1,815 sqft · Condo
$3.95M
Est. $6,868/mo
747 Orange Ave
3bd / 3ba · 1,631 sqft · Condo
$4.00M
Est. $6,430/mo
747 Orange Ave
3bd / 2.5ba · 1,633 sqft · Condo
$3.27M
Est. $6,432/mo
1500 Orange Ave
3bd / 3ba · 1,652 sqft · Condo
$5.50M
Est. $7,233/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules
Investment Score
9 leases of 2–4 bed condos & townhomes within 1 mi · $5,527–$8,500
Blended 50/50 with the zip's market median ($6,154)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$24,603/mo short at 20% down; +$31,952/mo rent closes it.
- Break-even price
- $671,592
- Break-even rent
- $38,651/mo
- Cashflow at 35% down
- −$20,567/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
83% under asking
$31,952/mo above the estimate
Negative even all-cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator