207 5th Ave

207 5th Ave

D

San Diego, CA 92101

$249,000
NEW — 4d on market

Soft Appraisal Value: $250,700 · 0.7% below estimate

Beds

1

Baths

1

Sqft

337

Year Built

2008

Days on Market

4

Property Type

Condo

HOA/mo

$720

MLS ID

260007014SD

View on MLS

Description

Own a piece of the spotlight at the iconic Hard Rock Hotel San Diego! This "Rockstar" suite offers a premier fee-simple investment in the heart of the Gaslamp Quarter, steps from Petco Park and the Convention Center. This high-design unit features the signature "Sleep Like a Rock" bedding, a spa-inspired bathroom with a Hansgrohe rainfall shower, and floor-to-ceiling windows with urban views. Ownership includes "Rock Royalty" VIP status: front-of-line access to FLOAT rooftop bar and 207, priority seating at Nobu, and access to the exclusive VIP lounge. Owners enjoy a hands-off investment with professional hotel management handling all bookings and maintenance. Experience the ultimate blend of luxury, entertainment, and urban convenience!

Mortgage Calculator

Est. Monthly Payment

$2,301

Principal & Interest$1,259
Property Tax$249
Insurance$73
HOA$720
%($49,800)
%

Investment Score

5D
Est. Monthly Rent
$1,992
Monthly Cashflow

Rent − PITI − HOA

$-309
Full Cashflow

Incl. vacancy, PM, maint, capex

$-975

Mortgage (P+I)
$1,259
Cap Rate
1.37%
Cash-on-Cash
-23.49%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$3,258

NOI (Annual)
$3,412
Price-to-Rent

Lower = better for investors

10.4

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator