
3050 Rue Dorleans #274
Btop 30%San Diego, CA 92110
38 licensed short-term rentals within ½ mile (27 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 85-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: -$1,895/mo full cashflow at 20% down, 7.36% rate.
Works at $136,988 (64% under asking), or at 92% down.
Rent $2,022/mo from 1 lease in this building (±1 bed).
Beds
Studio
Baths
1
Sqft
415
Year Built
1969
Days on Market
152
Property Type
Condo
HOA/mo
$510
MLS ID
OC26127823
This property is in San Diego (92110). View neighborhood stats →
About This Property
Welcome to one of San Diego’s most desirable resort-style communities! This rarely available studio unit at 3050 Rue Dorleans #274 offers comfortable single-level living in the gated Pacific Isle community.Featuring approximately 415 square feet, this home includes one assigned parking space and a private storage unit. In-unit laundry hookups are permitted with HOA approval. Residents enjoy an exceptional array of amenities centered around lush tropical landscaping and a beautiful rambling koi pond that creates a true vacation atmosphere every day. Community highlights include: Heated swimming pool and spa, Fully equipped fitness center with steam room and dry sauna, Two lighted tennis courts, Sand volleyball court, Clubhouse and game room with billiards, Multiple BBQ and picnic areas, Walking paths and meditation gazebo. Pacific Isle delivers secure, low-maintenance living with resort-caliber recreation right outside your door. The unique circular design of the community puts all the amenities in the center, surrounded by beautifully maintained grounds. Perfectly located in the Midway neighborhood, you’re just minutes from the beach, Mission Bay Park, Old Town San Diego’s dining and historic sites, SeaWorld, and major freeways. This is the ideal combination of great location, outstanding amenities, and exceptional value. Don’t miss this opportunity to own in one of San Diego’s premier amenity-rich communities!
Mortgage Calculator
Est. Monthly Payment
$3,131
Location
Loading map...
Zoned Schools
Elementary
Ocean Beach Elementary · grades PK-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
$2,022
Comp Average
$2,249
3050 Rue D'orleans
1bd / 1ba · 550 sqft · Condo
$365K
Est. $2,306/mo
1124 Eureka St
1bd / 1ba · 578 sqft · Condo
$359K
Est. $2,203/mo

3050 Rue Dorleans
1bd / 1ba · 547 sqft · Condo
$395K
Est. $2,349/mo
3050 Rue D' Orleans
Studio / 1ba · 415 sqft · Condo
$359K
Est. $2,085/mo
3050 Rue D'orleans
1bd / 1ba · 547 sqft · Condo
$405K
Est. $2,300/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
1 lease in this building (±1 bed)
Blended 50/50 with a property-level estimate
Thin data: only 1 lease behind this number.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$1,895/mo short at 20% down; 92% down or +$2,461/mo rent closes it.
- Break-even price
- $136,988
- Break-even rent
- $4,483/mo
- Cashflow at 35% down
- −$1,497/mo
- Down payment to break even
- 92%
- Rate to break even
- Not reachable
64% under asking
$2,461/mo above the estimate
$354,200 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