1605 Hotel Circle #B 107
Atop 10%San Diego, CA 92108
17 licensed short-term rentals within ½ mile (8 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 87-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$1,720/mo full cashflow at 20% down, 7.36% rate.
Works at $193,889 (54% under asking), or at 80% down.
Rent $2,547/mo from 1 lease in this building.
Beds
1
Baths
1
Sqft
700
Year Built
1972
Days on Market
246
Property Type
Condo
HOA/mo
$479
MLS ID
DW26053392
This property is in San Diego (92108). View neighborhood stats →
About This Property
Beautifully remodeled condo located in the heart of Mission Valley, San Diego. The unit features new flooring, a fully updated kitchen with new cabinets and countertops, refrigerator, stove and microwave, plus fresh interior paint throughout. Also included, central heating and a wall A/C unit in the bedroom for year round comfort. The community offers excellent resort- style amenities, including: swimming pool & jacuzzi, tennis & pickle ball court, gym & sauna, pool tables & recreation area and finally an outdoor barbeque area, all fantastic for entertaining. Ideally located with easy access to downtown San Diego, Mission Beach, shopping, restaurants and major freeways. Also conveniently close to military bases and Navy facilities. A great opportunity to own a move-in ready home in one of San Diego's most central and accessible locations.
Mortgage Calculator
Est. Monthly Payment
$3,332
Location
Loading map...
Zoned Schools
Elementary
Grant K-8 · grades K-8 · San Diego Unified
Middle
Correia Middle · grades 7-8 · San Diego Unified
or Roosevelt International Middle · grades 6-8 · San Diego Unified
Choice area: the district lets families here pick either school.
High
San Diego High · grades 9-12 · San Diego Unified
or Point Loma High · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
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 foundThis Property
$2,547
Comp Average
$2,395
1615 Hotel Circle S
1bd / 1ba · 700 sqft · Condo
$365K
Est. $2,297/mo
8015 Caminito De Pizza
1bd / 1ba · 726 sqft · Condo
$378K
Est. $2,433/mo
1389 Caminito Gabaldon
1bd / 1ba · 726 sqft · Condo
$380K
Est. $2,433/mo
8023 Caminito De Pizza
1bd / 1ba · 726 sqft · Condo
$385K
Est. $2,433/mo
8065 Caminito De Pizza
1bd / 1ba · 726 sqft · Condo
$380K
Est. $2,380/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building
Blended 50/50 with a property-level estimate
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,720/mo short at 20% down; 80% down or +$2,233/mo rent closes it.
- Break-even price
- $193,889
- Break-even rent
- $4,780/mo
- Cashflow at 35% down
- −$1,286/mo
- Down payment to break even
- 80%
- Rate to break even
- Not reachable
54% under asking
$2,233/mo above the estimate
$335,200 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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