207 5th
1 / 20

207 5th #1129

C

San Diego, CA 92101

$260,000
NEW — 0d

Beds

1

Baths

1

Sqft

337

Year Built

2008

Days on Market

0

Property Type

CoOwnership

HOA/mo

$772

MLS ID

PW26097911

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

About This Property

Own a piece of the Rock with this premier 11th-floor studio at the iconic Hard Rock Hotel San Diego. Perfectly positioned in the heart of the Gaslamp Quarter, this unit faces 5th avenue and offers breathtaking views of the Pacific Ocean, the vibrant downtown skyline, and the hotel’s legendary pool deck. This is an investor’s dream, located just one block from Petco Park and steps away from the city’s best dining, nightlife, and shopping. With the Amtrak station nearby, getting here is a breeze for both owners and guests.Key Features & Ownership Perks:Prime Location: Directly across from the Convention Center and surrounded by the Gaslamp’s energy.Turnkey Investment: Fully furnished and managed by the hotel’s professional rental program.Lifestyle Benefits: Enjoy personal use of your suite for up to 28 days a year (plus discounted rates for longer stays) and access to luxury amenities, including the owner's lounge and concierge service.Investor Note: These units are not for full-time occupancy (no kitchen) and function as a fractional-style investment.This is a CASH ONLY opportunity to secure a high-floor asset in one of San Diego's most famous landmarks.Please contact the listing agent for your private tour.

Mortgage Calculator

Est. Monthly Payment

$2,423

Principal & Interest$1,315
Property Tax$260
Insurance$76
HOA$772
%($52,000)
%

Location

Loading map...

Investment Score

37C
Est. Monthly Rent
$1,690
Monthly Cashflow

Rent − PITIA

$-733
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,338

Mortgage (P+I)
$1,315
Cap Rate
-0.11%
Cash-on-Cash
-30.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$3,428

NOI (Annual)
$-280
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