207 5th Ave
1 / 18

207 5th Ave #1043

B

San Diego, CA 92101

$279,000

Soft Appraisal Value: $271,600 · 2.7% above estimate

Beds

1

Baths

1

Sqft

431

Year Built

2008

Days on Market

41

Property Type

Condo

HOA/mo

$720

MLS ID

260007017SD

This property is in San Diego (92101). View neighborhood stats →

About This Property

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)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$1,814
Monthly Cashflow

Rent − PITIA

$-677
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,326

Mortgage (P+I)
$1,411
Cap Rate
0.36%
Cash-on-Cash
-28.53%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$3,537

NOI (Annual)
$1,011
Price-to-Rent

Lower = better for investors

12.8

* 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