2820 Bayside Walk
1 / 20

2820 Bayside Walk #6

C

San Diego, CA 92109

$1,995,000
NEW — 7d

Soft Appraisal Value: $1,935,000 · 3.1% above estimate

Beds

2

Baths

2

Sqft

1,190

Year Built

1976

Days on Market

7

Property Type

Condo

HOA/mo

$565

MLS ID

PTP2604744

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

Virtual Tour

About This Property

Live the Bayside lifestyle from this truly one-of-a-kind 2-bedroom, 2-bath residence offering 1,190 square feet of thoughtfully designed coastal living. Located along the quieter side of iconic Bayside Walk, this exceptional home combines sophisticated design, functionality, and timeless craftsmanship just steps from the bay. Modern upgrades and custom finishes are showcased throughout, creating a residence that is as beautiful as it is practical. The heart of the home is a stunning chef’s kitchen featuring premium Wolf appliances, custom cabinetry, and innovative space-saving storage solutions designed to maximize both efficiency and style. Every detail has been carefully considered. The inviting living area is anchored by a beautifully designed fireplace, creating a warm and elegant focal point for relaxing or entertaining. Custom doors throughout the residence add architectural character, while cedar-lined closets provide both luxury and practicality. Both bathrooms have been thoughtfully designed to balance beauty and functionality, offering stylish finishes and efficient use of space. A split-system heating and air conditioning unit provides year-round comfort. Unlike many beach properties, this residence offers exceptional storage and convenience, including one assigned parking space in a secured garage, additional storage, and dedicated bike parking. Located on the tranquil bayside boardwalk, residents enjoy peaceful waterfront walks, coffee by the bay, paddleboarding, sailing, and easy access to the best of Mission Beach. Nearby amenities include the renowned Plunge San Diego fitness center and pool, along with restaurants, cafes, shopping, and entertainment. Exquisite in design yet highly functional in everyday living, this is a rare opportunity to own a truly distinctive Mission Beach residence where craftsmanship, comfort, and coastal living come together seamlessly. Per the seller, the HOA permits short-term rentals but buyer to verify.

Mortgage Calculator

Est. Monthly Payment

$13,230

Principal & Interest$10,088
Property Tax$1,995
Insurance$582
HOA$565
%($399,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,001
Monthly Cashflow

Rent − PITIA

$-8,229
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,042

Mortgage (P+I)
$10,088
Cap Rate
-0.57%
Cash-on-Cash
-33.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$19,341

NOI (Annual)
$-11,445
Price-to-Rent

Lower = better for investors

33.2

* 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