2812 Bayside Walk

2812 Bayside Walk

D

San Diego, CA 92109

$4,750,000

Soft Appraisal Value: $4,622,100 · 2.8% above estimate

Beds

4

Baths

3.5

Sqft

3,005

Year Built

2004

Days on Market

145

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2510745

Description

Entertainer’s Paradise with Unmatched South Mission Bay Access. Presenting a rare opportunity to own a stunning single-family home on the bayfront of South Mission Beach, one of San Diego’s most iconic communities. This entertainer’s paradise features 3,000 sq ft of living space, including 4 bedrooms, 3.5 baths, a third-floor private bonus room and a rooftop patio with forever panoramic Easterly views. The main level offers an open-concept layout with a custom kitchen and a spacious center island, perfect for gatherings. Enjoy seamless indoor-outdoor living with sliding glass doors opening to an expansive bay-facing patio, complete with a unique oversized spa. Additional amenities include gated covered parking for two vehicles, a large, secured storage area for water sports equipment, and direct access to bay sand frontage. Just steps to the sand, paddle-boarding, boating, ocean surfing, dining, and shopping. This property is ideal for a private residence, vacation home, or high-income rental. Don’t miss your chance to own a piece of paradise at South Mission Beach.

Mortgage Calculator

Est. Monthly Payment

$30,154

Principal & Interest$24,019
Property Tax$4,750
Insurance$1,385
%($950,000)
%

Investment Score

0D
Est. Monthly Rent
$8,083
Monthly Cashflow

Rent − PITIA

$-22,071
Full Cashflow

Incl. vacancy, PM, maint, capex

$-27,888

Mortgage (P+I)
$24,019
Cap Rate
-0.98%
Cash-on-Cash
-35.23%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.27
Break-even Rent
$44,301

NOI (Annual)
$-46,433
Price-to-Rent

Lower = better for investors

49.0

* 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