
301 G St #318
Ctop 80%San Diego, CA 92101
93 licensed short-term rentals within ½ mile (79 whole home), from the cities' license and permit lists of Nov 6, 2026.
No unit in this 63-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$3,060/mo full cashflow at 20% down, 7.43% rate.
Works at $201,449 (66% under asking), or at 94% down.
Rent $3,054/mo from 1 lease in this building (±1 bed).
Beds
1
Baths
1
Sqft
961
Year Built
2003
Days on Market
0
Property Type
Condo
HOA/mo
$804.12
MLS ID
260026441SD
This property is in San Diego (92101). View neighborhood stats →
About This Property
**Oversized 1BR in the Heart of the Marina District**Welcome to City Walk! This east-facing, approx. 961 SF residence blends a prestigious Marina District address with a bright, open-concept layout. The inviting living room features hardwood flooring with carpet inset, track lighting, and French doors opening to an oversized balcony overlooking the city streets. The kitchen offers stainless appliances, gas range, granite counters, maple cabinetry, mirrored backsplash, and an extra-long breakfast bar with pendant lighting. The spacious bedroom retreat also has balcony access. Enjoy the convenience of an in-unit laundry closet, underground parking, and 2 elevators. Urban living with room to breathe. Schedule your showing today! City Walk offers a lower-density living experience with scenic courtyards, water features, a well-equipped fitness center, and several outdoor lounge areas, ideal for quiet relaxation. Multiple lobbies, an on-site resident manager, and lower-than-average HOA fees add to the appeal. Located in the highly desirable Marina District, you’re moments from the iconic Embarcadero waterfront, Headquarters restaurants and shops, and bus and trolley lines. Stroll to The Rady Shell at Jacobs Park, the waterfront home of the San Diego Symphony and a year-round venue for live music and events. Downtown keeps getting better: the newly opened Whole Foods Market is now serving the neighborhood. Nearby, the RaDD brings a new life science and retail district to the Embarcadero and Seaport Village is adding fresh attractions, including a planned open-air roller rink with bay-front views.
Mortgage Calculator
Est. Monthly Payment
$4,912
Location
Loading map...
Zoned Schools
Elementary
Washington Elementary · grades PK-5 · San Diego Unified
Middle
Roosevelt International Middle · grades 6-8 · San Diego Unified
High
San Diego 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
$3,054
Comp Average
$3,054

889 Date
1bd / 2ba · 971 sqft · Condo
$499K
Est. $3,133/mo
525 11th Avenue
1bd / 1.5ba · 969 sqft · Condo
$495K
Est. $2,652/mo
1050 Island Ave.
1bd / 2ba · 1,003 sqft · Condo
$580K
Est. $2,829/mo
1240 India St
1bd / 1ba · 943 sqft · Condo
$699K
Est. $3,639/mo
1150 J
1bd / 1.5ba · 986 sqft · Condo
$680K
Est. $3,015/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building (±1 bed)
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,060/mo short at 20% down; 94% down or +$3,974/mo rent closes it.
- Break-even price
- $201,449
- Break-even rent
- $7,028/mo
- Cashflow at 35% down
- −$2,435/mo
- Down payment to break even
- 94%
- Rate to break even
- Not reachable
66% under asking
$3,974/mo above the estimate
$563,906 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