207 5th Ave

207 5th Ave #903

D

San Diego, CA 92101

$279,000
NEW — 4d on market

Soft Appraisal Value: $248,600 · 12.2% above estimate

Beds

1

Baths

1

Sqft

431

Year Built

2008

Days on Market

4

Property Type

Condo

HOA/mo

$720

MLS ID

260007017SD

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

$2,491

Principal & Interest$1,411
Property Tax$279
Insurance$81
HOA$720
%($55,800)
%

Investment Score

5D
Est. Monthly Rent
$2,232
Monthly Cashflow

Rent − PITI − HOA

$-259
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,005

Mortgage (P+I)
$1,411
Cap Rate
1.75%
Cash-on-Cash
-21.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$3,537

NOI (Annual)
$4,874
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