3006 Yonge St
Ctop 80%San Diego, CA 92106
One license per person in San Diego: whether you can hold it depends on you, not only the home.
26 licensed short-term rentals within ½ mile (9 whole home), from the cities' license and permit lists of Nov 10, 2026.
Pass at asking: -$6,137/mo full cashflow at 20% down, 7.43% rate.
Works at $595,994 (57% under asking), or at 84% down.
Rent $5,945/mo from 10 leases of 2–4 bed houses within 1 mi ($5,394–$6,173).
Beds
3
Baths
2
Sqft
1,625
Year Built
1956
Days on Market
111
Property Type
Single Family
HOA/mo
N/A
MLS ID
260017875SD
This property is in San Diego (92106). View neighborhood stats →
About This Property
Fully Remodeled Point Loma Gem – Move-In Ready! Welcome to this beautifully remodeled single-story home in the heart of Point Loma, one of San Diego's most sought-after coastal neighborhoods. Remodeled from top to bottom with quality and care, this 3-bedroom, 2-bath residence offers a bright, open-concept layout designed for modern living and effortless entertaining. The updated interior features a cozy fireplace, all-new appliances, and high-quality finishes throughout. The seamless flow between living, dining, and kitchen spaces creates an inviting atmosphere filled with natural light. The oversized, loft-style garage offers exceptional ADU conversion potential — San Diego's streamlined permitting process makes this an exciting opportunity for rental income, a guest suite, a shop, or multigenerational living. Step outside to a lush, private yard and charming back patio — ideal for relaxing evenings, weekend gatherings, or outdoor dining. Located with convenient access to Rosecrans, the home features triple-pane windows throughout for impressive sound diffusion, while the front entry opens onto a quiet cul-de-sac. Just a short stroll to the shops, dining, and entertainment at Liberty Station, with quick access to the harbor, local beaches, downtown San Diego, Balboa Park, and SeaWorld. This is Point Loma living at its finest — turnkey, tasteful, and ready to enjoy from day one.
Mortgage Calculator
Est. Monthly Payment
$9,552
Location
Loading map...
Zoned Schools
Elementary
Loma Portal Elementary · grades K-4 · San Diego Unified
Middle
Correia Middle · grades 7-8 · San Diego Unified
High
Point Loma High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$5,945
Comp Average
$5,679
3503 Udall
3bd / 2.5ba · 1,987 sqft · Single Family
$1.75M
Est. $6,720/mo
3105 Garrison St
3bd / 3ba · 1,710 sqft · Single Family
$1.70M
Est. $5,874/mo
3204 Ingelow St.
3bd / 2ba · 1,408 sqft · Single Family
$1.45M
Est. $5,103/mo
3761 Oleander Dr
3bd / 3ba · 1,642 sqft · Single Family
$1.75M
Est. $5,882/mo
1470 Evergreen
3bd / 2.5ba · 1,419 sqft · Single Family
$1.50M
Est. $4,816/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 2–4 bed houses within 1 mi · $5,394–$6,173
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$6,137/mo short at 20% down; 84% down or +$7,970/mo rent closes it.
- Break-even price
- $595,994
- Break-even rent
- $13,915/mo
- Cashflow at 35% down
- −$4,684/mo
- Down payment to break even
- 84%
- Rate to break even
- Not reachable
57% under asking
$7,970/mo above the estimate
$1,171,800 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator