
1500 Orange Avenue
Dbottom 20%Coronado, CA 92118
Pass at asking: -$50,068/mo full cashflow at 20% down, 7.43% rate.
Works at $331,038 (95% under asking); even all cash loses money at asking.
Rent $7,284/mo from 9 leases of 2–4 bed condos & townhomes within 1 mi ($5,557–$8,547).
Beds
3
Baths
3
Sqft
1,925
Year Built
2022
Days on Market
0
Property Type
Condo
HOA/mo
$3,065.72
MLS ID
260026442SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Residence 71 is positioned to take in the very best of Coronado’s shoreline. From the private balcony, the view opens across the Shore House pool to the beach beyond, where the Pacific rolls onto the sand. Below, the courtyard fountain adds a quiet, continuous note to the surf, an atmosphere found only at the water’s edge. This 3-bedroom, 3-bath residence, categorized as a 2-bedroom + loft, is designed for gracious living and effortless entertaining. A fireplace anchors the living room, while a second fireplace on the balcony extends the home outdoors, inviting you to linger long after the evening cools. Intelligent Two-Key functionality allows the home to be enjoyed as a whole or divided to accommodate guests or rental use. As a Shore House owner, you will enjoy an exclusive “resort-within-a-resort” lifestyle, complete with a private zero-edge infinity pool, spa, luxury cabanas, open-air bar, and beachfront fire pits. Owners also enjoy a dedicated arrival experience, private VIP check-in, and complimentary valet, along with full access to The Del’s world-class spa, fitness center, and premier beach service on Coronado’s famous white sands. This full-ownership, limited-use property offers the rare combination of a legacy second residence and a professionally managed rental program, creating a seamless, hands-free ownership experience with excellent income potential when you are not enjoying the residence yourself. Residence 71 is a rare opportunity to own an exceptional beachfront condo at one of California’s most celebrated addresses.
Mortgage Calculator
Est. Monthly Payment
$49,968
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$7,284
Comp Average
$7,150
747 Orange Ave
3bd / 3ba · 1,937 sqft · Condo
$4.16M
Est. $7,307/mo
1500 Orange Avenue
3bd / 3ba · 1,670 sqft · Condo
$7.20M
Est. $7,273/mo
1500 Orange Ave
3bd / 3ba · 1,652 sqft · Condo
$5.50M
Est. $7,233/mo

1710 Avenida Del Mundo
2bd / 2ba · 1,859 sqft · Condo
$5.20M
Est. $7,028/mo

1710 Avenida Del Mundo
2bd / 3ba · 1,796 sqft · Condo
$4.60M
Est. $6,908/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 · $5,557–$8,547
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$50,068/mo short at 20% down; +$65,023/mo rent closes it.
- Break-even price
- $331,038
- Break-even rent
- $72,307/mo
- Cashflow at 35% down
- −$42,933/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
95% under asking
$65,023/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