2841 Bayside Walk

2841 Bayside Walk

D

San Diego, CA 92109

$6,000,000

Soft Appraisal Value: $5,813,200 · 3.2% above estimate

Beds

4

Baths

4

Sqft

2,568

Year Built

2025

Days on Market

25

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005689SD

Description

Welcome to 2841 Bayside: a step into luxury and meticulous design steps from the sand years in the making. 2841 Bayside is a work of art and a lifestyle! This Bayfront property is 1 of a kind Brand NEW studs up - everything, in one of the most desired and peaceful areas of San Diego. This home is an architectural dream with high ceilings and is perfectly redesigned towards the natural flow of light throughout the day and one of the BEST master bedroom retreats in the city with dream views at any hour. Wall to wall Fleetwood sliding glass doors on the Bayside on BOTH living spaces ensure complete indoor outdoor living at its finest. 2841 Bayside has been professionally curated from the ground up with CUSTOM cabinetry and built ins, whole home Lutron lighting with fully intergrated Lutron home electric shades, Wolf and Subzero appliances, whole home SAVANT AV sound system, Italian porcelain and Italian marble throughout the home, white oak flooring, and 12 panel enphase PAID solar. This home is brand new luxury everything. The home is perfectly designed to flow from the private garage into the first floor living spaces, and seamlessly into the grandeur and elegance of the master bedroom retreat. Enjoy some of the best views of San Diego 247 - minutes from the airport & blocks from the beach. Come experience 2841 Bayside. More than just a home, it’s a South Mission work of art in the area “where the locals want to live”.

Mortgage Calculator

Est. Monthly Payment

$38,089

Principal & Interest$30,339
Property Tax$6,000
Insurance$1,750
%($1,200,000)
%

Investment Score

0D
Est. Monthly Rent
$9,289
Monthly Cashflow

Rent − PITIA

$-28,800
Full Cashflow

Incl. vacancy, PM, maint, capex

$-35,937

Mortgage (P+I)
$30,339
Cap Rate
-1.12%
Cash-on-Cash
-35.94%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.24
Break-even Rent
$55,960

NOI (Annual)
$-67,170
Price-to-Rent

Lower = better for investors

53.8

* 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