2585 J Street
1 / 20

2585 J Street

D

San Diego, CA 92102

$750,000
NEW — 0d on market

Beds

1

Baths

1

Sqft

420

Year Built

1938

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008390SD

This property is in San Diego (92102). View neighborhood stats →

About This Property

Haute City Cottage! This home is a functioning Airbnb Grossing $60k+ a year. This 1 bedroom 1 bathroom home was fully renovated by the owners with high end material. Everything from floor to roof has been changed. Upgrades include dual pane windows, water filtration, mini splits, she shed, tankless water heater, deck, turf, jacuzzi, and so much more. With amazing panoramic views, you have to see this home in person to fully appreciate everything it has to offer.

Mortgage Calculator

Est. Monthly Payment

$4,761

Principal & Interest$3,792
Property Tax$750
Insurance$219
%($150,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$1,878
Monthly Cashflow

Rent − PITIA

$-2,883
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,940

Mortgage (P+I)
$3,792
Cap Rate
-0.24%
Cash-on-Cash
-31.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$6,995

NOI (Annual)
$-1,775
Price-to-Rent

Lower = better for investors

33.3

* 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