301 G St #318
1 / 11

301 G St #318

Ctop 80%

San Diego, CA 92101

$599,900
NEW — 0d
STR: check · no permits in this complex · TOT 13.75%

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

Principal & Interest$3,333
Property Tax$600
Insurance$175
HOA$804
%($119,980)
%
Loan Term

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.

Investment Score

28C
Est. Monthly Rent
$3,054

1 lease in this building (±1 bed)

Thin data: only 1 lease behind this number.

Monthly Cashflow

Rent − PITIA

-$1,858
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,060

What would make this work?

$3,060/mo short at 20% down; 94% down or +$3,974/mo rent closes it.

Break-even price

66% under asking

$201,449
Break-even rent

$3,974/mo above the estimate

$7,028/mo
Cashflow at 35% down
−$2,435/mo
Down payment to break even

$563,906 cash

94%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,333
Cap Rate
0.85%
Cash-on-Cash
-30.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.62

NOI (Annual)
$5,104
Price-to-Rent

Lower = better for investors

16.4

* 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
CCashflow−$3,060/mo