207 5th Ave
1 / 16

207 5th Ave #737

C

San Diego, CA 92101

$400,000
NEW — 1d

Beds

Baths

1

Sqft

401

Year Built

2008

Days on Market

1

Property Type

Condo

HOA/mo

$837.76

MLS ID

260009268SD

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

About This Property

Here's your chance to grab a rarely available Hard Rock King Suite Woodstock unit directly above the famous Black Eyed Peas suite. Woodstock units are unique as their balconies face the Woodstock entertainment area, an expansive 8,700-square-foot outdoor terrace adjacent to the rooftop pool and bar. This is one of only seven units having balconies facing this outdoor entertainment venue. In layman's terms, it's where a lot of the fun happens, and you or your guests get to see it from the comfort of your room. If you aren't familiar with the Hard Rock, these are 100% fee-simple ownership units where owners are considered "Rock Royalty" and treated as such, with a special check-in area, VIP events, complimentary valet parking, and 28 days of usage per year. HR manages bookings, maintenance, and marketing, while you collect a portion of the rent with no management burden.

Mortgage Calculator

Est. Monthly Payment

$3,377

Principal & Interest$2,023
Property Tax$400
Insurance$117
HOA$838
%($80,000)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,600
Monthly Cashflow

Rent − PITIA

$-777
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,709

Mortgage (P+I)
$2,023
Cap Rate
0.94%
Cash-on-Cash
-25.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$4,819

NOI (Annual)
$3,767
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