2812 Bayside Walk
1 / 20

2812 Bayside Walk

D

San Diego, CA 92109

$4,650,000

Soft Appraisal Value: $4,528,800 · 2.7% above estimate

Beds

4

Baths

3.5

Sqft

3,005

Year Built

2004

Days on Market

191

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2510745

This property is in San Diego (92109). View neighborhood stats →

Virtual Tour

About This Property

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

$29,519

Principal & Interest$23,513
Property Tax$4,650
Insurance$1,356
%($930,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,030
Monthly Cashflow

Rent − PITIA

$-21,489
Full Cashflow

Incl. vacancy, PM, maint, capex

$-27,211

Mortgage (P+I)
$23,513
Cap Rate
-0.95%
Cash-on-Cash
-35.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.27
Break-even Rent
$43,369

NOI (Annual)
$-44,375
Price-to-Rent

Lower = better for investors

48.3

* 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