207 5Th Avenue 560

207 5Th Avenue 560

B

San Diego, CA 92101

$375,000

Beds

1

Baths

1

Sqft

525

Year Built

2008

Days on Market

264

Property Type

Condo

HOA/mo

$899

MLS ID

PTP2508014

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

About This Property

Own a rare piece of the Hard Rock lifestyle! This coveted corner King Suite is one of only two of its kind per floor, offering 525 sq. ft. of contemporary style and energy. The suite includes a private balcony and is positioned to capture exciting city views of Downtown San Diego. Located in the iconic Hard Rock Hotel in the heart of the Gaslamp Quarter, you’re just steps from Petco Park, the Convention Center, San Diego Bay, and some of the city’s best restaurants, nightlife, and entertainment. As an owner, enjoy exclusive Rock Royalty perks including access to the Green Room Hospitality Lounge, complimentary valet parking during your stays, concierge services, and invites to private events. This is a condo-hotel ownership opportunity — owners may enjoy the unit for up to 28 days per year, with rental income potential through the on-site management program the remainder of the time. Cash-only purchase. Full-time occupancy is not permitted.

Mortgage Calculator

Est. Monthly Payment

$3,280

Principal & Interest$1,896
Property Tax$375
Insurance$109
HOA$899
%($75,000)
%

Investment Score

39C
Est. Monthly Rent
$2,438
Monthly Cashflow

Rent − PITIA

$-841
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,714

Mortgage (P+I)
$1,896
Cap Rate
0.58%
Cash-on-Cash
-27.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$4,665

NOI (Annual)
$2,181
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