207 5th Avenue
Btop 30%San Diego, CA 92101
Pass at asking: -$1,063/mo full cashflow at 20% down, 7.43% rate.
Works at $56,571 (71% under asking), or at 99% down.
Rent $1,861/mo from 53 leases of 1-bed condos & townhomes within 0.5 mi ($1,707–$2,160).
Beds
1
Baths
1
Sqft
337
Year Built
2008
Days on Market
0
Property Type
Condo
HOA/mo
$998
MLS ID
260026537SD
This property is in San Diego (92101). View neighborhood stats →
About This Property
Enjoy Petco Park views from this ninth-floor Hard Rock Hotel San Diego condo-hotel unit featuring two queen beds and a prime downtown location. Located in the heart of the Gaslamp Quarter, the property offers convenient access to the Convention Center, waterfront, trolley, dining, shopping, and nightlife. Ownership combines limited personal use with participation in the hotel's rental program. Owners may enjoy up to 28 days of personal use annually, subject to program terms, with rental income opportunities when the unit is booked through the hotel. This is not a full-time residence, and rental income is not guaranteed. The hotel is undergoing renovation, with completion estimated for 2028. Ownership combines limited personal use with participation in the hotel's rental program. Owners may enjoy up to 28 days of personal use annually, subject to program terms, with rental income opportunities when the unit is booked through the hotel. This is not a full-time residence, and rental income is not guaranteed. Hotel amenities include a rooftop pool, fitness center, on-site dining, and concierge services. Additional owner privileges may include Rock Royalty access, dining and shopping discounts, priority access, valet parking during owner stays, and invitations to exclusive events, subject to eligibility and current program terms. The hotel is undergoing renovation, with completion estimated for 2028. Buyers should independently verify the renovation scope and timeline, any unit-specific assessments or costs, financing availability, rental-program terms, personal-use restrictions, and included owner benefits.
Mortgage Calculator
Est. Monthly Payment
$2,333
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$1,861
Comp Average
$1,872
207 5th Ave
1bd / 1ba · 337 sqft · Condo
$225K
Est. $1,861/mo
207 5th Ave
1bd / 1ba · 338 sqft · Condo
$225K
Est. $1,864/mo
207 5th Avenue
1bd / 1ba · 340 sqft · Condo
$220K
Est. $1,869/mo
207 5th Avenue
1bd / 1ba · 350 sqft · Condo
$210K
Est. $1,896/mo

207 5th Ave
Studio / 1ba · 340 sqft · Condo
$229K
Est. $1,868/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
53 leases of 1-bed condos & townhomes within 0.5 mi · $1,707–$2,160
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,063/mo short at 20% down; 99% down or +$1,380/mo rent closes it.
- Break-even price
- $56,571
- Break-even rent
- $3,241/mo
- Cashflow at 35% down
- −$860/mo
- Down payment to break even
- 99%
- Rate to break even
- Not reachable
71% under asking
$1,380/mo above the estimate
$193,050 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator