
304 Milbrae St
Btop 30%San Diego, CA 92113
One license per person in San Diego: whether you can hold it depends on you, not only the home.
10 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$2,813/mo full cashflow at 20% down, 7.36% rate.
Works at $317,040 (54% under asking), or at 80% down.
Rent $3,146/mo from 9 leases of 1–3 bed houses within 1 mi ($2,565–$3,232).
Beds
2
Baths
2
Sqft
1,105
Year Built
2011
Days on Market
65
Property Type
Single Family
HOA/mo
N/A
MLS ID
260021942SD
This property is in San Diego (92113). Browse neighborhood analytics →
About This Property
INCREDIBLE OPPORTUNITY WITH INCOME & DEVELOPMENT POTENTIAL! Welcome to a unique corner property offering versatility, space, and exciting possibilities for homeowners and investors alike. Situated on an approximately 6,500 sq. ft. lot, this property features a charming 2-bedroom, 1-bath main home PLUS a separate studio with its own full bathroom and private entrance—ideal for extended family, guests, a home office, or potential rental income. The spacious lot offers tremendous possibilities for future expansion and may provide an opportunity to develop additional units/ADUs in the rear, subject to City approval, zoning, permits, and buyer verification. Live in the main home while generating additional income, create a multigenerational living setup, or explore the property’s development potential. The corner location provides added accessibility and flexibility, while the generous yard offers room to reimagine the property for the future. Conveniently located near freeways, shopping, schools, public transportation, and Downtown San Diego. Whether you’re a first-time buyer looking to offset your mortgage, an investor searching for your next project, or someone ready to build a long-term real estate portfolio, this property offers an opportunity you don’t want to miss. Live in it, rent it, expand it, and unlock its potential! ATTENTION BUYERS & INVESTORS: Please go to the Documents section of the MLS to review the proposed development plans, floor plans and architectural renderings illustrating the exciting potential of this property. Plans are conceptual/schematic and subject to City approval and buyer verification.
Mortgage Calculator
Est. Monthly Payment
$4,664
Location
Loading map...
Zoned Schools
Elementary
Ralph Waldo Emerson Elementary · grades PK-5 · San Diego Unified
Middle
Logan Memorial Educational Campus · grades PK-12 · San Diego Unified
High
Logan Memorial Educational Campus · grades PK-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
4 comps foundThis Property
$3,146
Comp Average
$3,253
3905 Marine View
2bd / 2ba · 1,062 sqft · Single Family
$595K
Est. $3,094/mo
4976 Ocean View Boulevard
3bd / 2.5ba · 1,420 sqft · Single Family
$696K
Est. $3,463/mo
4029 Delta St
3bd / 2ba · 868 sqft · Single Family
$669K
Est. $2,992/mo
4984 Ocean View Boulevard
3bd / 2.5ba · 1,420 sqft · Single Family
$726K
Est. $3,463/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 1–3 bed houses within 1 mi · $2,565–$3,232
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,813/mo short at 20% down; 80% down or +$3,653/mo rent closes it.
- Break-even price
- $317,040
- Break-even rent
- $6,799/mo
- Cashflow at 35% down
- −$2,104/mo
- Down payment to break even
- 80%
- Rate to break even
- Not reachable
54% under asking
$3,653/mo above the estimate
$548,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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