207 5th Ave
1 / 20

207 5th Ave #1224

D

San Diego, CA 92101

$249,900
NEW — 1d on market

Beds

Baths

1

Sqft

337

Year Built

2008

Days on Market

1

Property Type

Condo

HOA/mo

$771.72

MLS ID

260009004SD

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

About This Property

Live like a true VIP in this premium top-floor studio at Downtown San Diego’s iconic Hard Rock Hotel! Boasting sweeping views of the dynamic cityscape and a unique vantage point of the Petco Park grandstands, this sleek, spacious retreat comes fully equipped with two queen beds, a comfortable sitting area, and a dedicated work desk. This unique condo-hotel opportunity allows you to enjoy your luxury sanctuary for up to 28 days a year, generating effortless income through the hotel’s professionally managed rental program when you are not in residence. As an owner, you immediately unlock elite Rock Royalty status, which grants you unparalleled lifestyle perks including complimentary valet parking during your stays, exclusive access to the Green Room Hospitality Lounge, dedicated private concierge services, and coveted invitations to VIP events. World-class amenities await right outside your door, inviting you to spend your days relaxing at the vibrant rooftop pool and cabanas, working out in the state-of-the-art fitness center, or taking advantage of the business hub, buzzing lounges, and premium on-site dining and shopping. Perfectly positioned just minutes from the airport, you are mere steps from the vibrant Gaslamp Quarter, Petco Park, the Rady Shell, and the incredibly scenic San Diego waterfront. Do not miss your chance to own a slice of the action and invest in the absolute best of Downtown San Diego!

Mortgage Calculator

Est. Monthly Payment

$2,358

Principal & Interest$1,264
Property Tax$250
Insurance$73
HOA$772
%($49,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$1,624
Monthly Cashflow

Rent − PITIA

$-734
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,316

Mortgage (P+I)
$1,264
Cap Rate
-0.25%
Cash-on-Cash
-31.60%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$3,333

NOI (Annual)
$-629
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