Back to listings
13 Antigua Court
1 / 20

13 Antigua Court

Dbottom 20%

Coronado, CA 92118

$1,825,000
STR closed · Coronado: 26-night minimum

Pass at asking: -$10,510/mo full cashflow at 20% down, 7.43% rate.

Works at $456,576 (75% under asking); even all cash loses money at asking.

Rent $5,689/mo from 8 leases of 2-bed condos & townhomes in 92118 ($4,998–$6,922).

Beds

2

Baths

2

Sqft

1,585

Year Built

1973

Days on Market

46

Property Type

Condo

HOA/mo

$874

MLS ID

260023489SD

This property is in Coronado (92118). Browse neighborhood analytics →

Virtual Tour

About This Property

Price improvement!Discover the beauty of waterfront living in the prestigious Coronado Cays! Beautifully remodeled and offered fully furnished, this luxury ground-level, 2-bedroom, 2-bath residence features a private primary bedroom with ensuite bath,chef-inspired kitchen, premium stainless steel appliances, bonus office space, and stylish coastal finishes throughout. Private patio with direct dock access and beautiful waterfront views. Enjoy an east-facing orientation with picturesque bay vistas and distant mountain views, creating a serene backdrop for everyday living. The expansive private 45-foot boat slip accommodates your boating and water sports lifestyle, from boats to paddleboards and jet skis. A rare opportunity to enjoy a turnkey waterfront retreat in one of Coronado’s most coveted boating communities, where coastal elegance and adventure come together. This distinctive residence is located moments from the Coronado Cays Yacht Club, Pacific Ocean, dog park, green open space, tennis courts, pools and Calypso Cafe.

Mortgage Calculator

Est. Monthly Payment

$13,370

Principal & Interest$10,139
Property Tax$1,825
Insurance$532
HOA$874
%($365,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Middle

    Coronado Middle · grades 6-8 · Coronado Unified

  • High

    Coronado High · grades 9-12 · Coronado Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Comparable Properties

5 comps found

This Property

$5,689

vs

Comp Average

$5,896

92 Montego Ct

92 Montego Ct

2bd / 2.5ba · 1,471 sqft · Condo

$1.25M

Est. $5,434/mo

32 Montego Court

32 Montego Court

2bd / 2.5ba · 1,471 sqft · Condo

$1.50M

Est. $5,434/mo

87 Kingston Ct

87 Kingston Ct

2bd / 2ba · 1,650 sqft · Condo

$1.70M

Est. $5,598/mo

1133 1st. Street

1133 1st. Street

2bd / 2ba · 1,646 sqft · Condo

$2.00M

Est. $5,612/mo

1810 Avenida Del Mundo

1810 Avenida Del Mundo

2bd / 2ba · 1,443 sqft · Condo

$2.27M

Est. $7,400/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

0D
Est. Monthly Rent
$5,689

8 leases of 2-bed condos & townhomes in 92118 · $4,998–$6,922

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$7,681
Full Cashflow

Incl. vacancy, PM, maint, capex

-$10,510

What would make this work?

$10,510/mo short at 20% down; +$13,649/mo rent closes it.

Break-even price

75% under asking

$456,576
Break-even rent

$13,649/mo above the estimate

$19,338/mo
Cashflow at 35% down
−$8,609/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable
Mortgage (P+I)
$10,139
Cap Rate
-0.06%
Cash-on-Cash
-34.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
NOI (Annual)
-$1,042
Price-to-Rent

Lower = better for investors

26.7

* 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
DCashflow−$10,510/mo