207 5th
1 / 20

207 5th #950

D

San Diego, CA 92101

$220,000
NEW — 1d on market

Beds

1

Baths

1

Sqft

431

Year Built

2008

Days on Market

1

Property Type

Condo

HOA/mo

$896.6

MLS ID

260009189SD

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

About This Property

CASH ONLY — Located in the heart of the Gaslamp Quarter, directly across from the San Diego Convention Center, the Hard Rock Hotel offers unmatched access to Downtown’s most iconic attractions. Residence 950 is a north-facing one-bedroom suite featuring a king bed, separate living area, and a semi-private sleeping space divided by a privacy curtain. This fully furnished unit is part of the hotel’s exclusive Rock Royalty program and offers owners access to luxury amenities and concierge-level service, including a private owner’s lounge. Owners may place their unit in the hotel’s rental management program, allowing flexible personal use (28 days a year for free with an option to stay longer at a discounted rate) while generating potential revenue. Unlike traditional condos, these units are not for full-time occupancy (there is no kitchen ) and cannot be used as a primary residence.

Mortgage Calculator

Est. Monthly Payment

$2,293

Principal & Interest$1,112
Property Tax$220
Insurance$64
HOA$897
%($44,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$1,430
Monthly Cashflow

Rent − PITIA

$-863
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,375

Mortgage (P+I)
$1,112
Cap Rate
-1.43%
Cash-on-Cash
-37.51%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$3,216

NOI (Annual)
$-3,154
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