304 Milbrae St
1 / 11

304 Milbrae St

Btop 30%

San Diego, CA 92113

$685,000
STR-eligible · San Diego Tier 3 · TOT 12.75%

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 →

Virtual Tour

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

Principal & Interest$3,779
Property Tax$685
Insurance$200
%($137,000)
%
Loan Term

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.

Investment Score

42B
Est. Monthly Rent
$3,146

9 leases of 1–3 bed houses within 1 mi · $2,565–$3,232

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$1,518
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,813

What would make this work?

$2,813/mo short at 20% down; 80% down or +$3,653/mo rent closes it.

Break-even price

54% under asking

$317,040
Break-even rent

$3,653/mo above the estimate

$6,799/mo
Cashflow at 35% down
−$2,104/mo
Down payment to break even

$548,000 cash

80%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,779
Cap Rate
1.97%
Cash-on-Cash
-24.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.67

NOI (Annual)
$13,487
Price-to-Rent

Lower = better for investors

18.1

* 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
BCashflow−$2,813/mo