207 5Th Avenue 1244

207 5Th Avenue 1244

B

San Diego, CA 92101

$270,000

Beds

1

Baths

1

Sqft

401

Year Built

2008

Days on Market

353

Property Type

Condo

HOA/mo

$837

MLS ID

PTP2505645

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

About This Property

Hard Rock Hotel San Diego – Unit 1244 | Top-Floor King Suite Facing Petco Park Own a rare piece of the Hard Rock lifestyle with this 12th-floor, top-level King Suite at the iconic Hard Rock Hotel in the heart of San Diego’s Gaslamp Quarter. Unit 1244 offers sleek, contemporary design and premium city-facing views directly toward Petco Park and so much more! Enjoy a vibrant location just steps from the Convention Center, San Diego Bay, award-winning restaurants, nightlife, and live entertainment. As an owner, you'll receive exclusive perks including access to the Green Room Hospitality Lounge, complimentary valet parking during your stays, concierge services, and invitations to private events. This is a condo-hotel: owners may use the unit up to 28 days per year and benefit from revenue-sharing through the on-site rental management program the rest of the time. Cash-only purchase. Full-time occupancy is not permitted.

Mortgage Calculator

Est. Monthly Payment

$2,551

Principal & Interest$1,365
Property Tax$270
Insurance$79
HOA$837
%($54,000)
%

Investment Score

36C
Est. Monthly Rent
$1,755
Monthly Cashflow

Rent − PITIA

$-796
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,425

Mortgage (P+I)
$1,365
Cap Rate
-0.27%
Cash-on-Cash
-31.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$3,606

NOI (Annual)
$-716
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