333 Orange Ave

Dbottom 20%

Coronado, CA 92118

$1,195,000

NEW — 0d

STR closed · Coronado: 26-night minimum

Pass at asking: -$6,650/mo full cashflow at 20% down, 7.43% rate.

Works at $329,225 (72% under asking); even all cash loses money at asking.

Rent $4,128/mo from 8 leases of 1–3 bed condos & townhomes within 1 mi ($4,019–$4,500).

Beds

Baths

Sqft

1,087

Year Built

1973

Days on Market

Property Type

Condo

HOA/mo

$650

MLS ID

260026617SD

This property is in Coronado (92118). Browse neighborhood analytics →

About This Property

Professional Photos Coming Soon! Picture yourself soaking up coastal village living in this light, bright, and breezy 2BD/2BA condo at The Commodore right in the heart of Coronado! The spacious primary suite has its own private bath and walk-in closet, while the expansive living area opens to the updated kitchen and flows right out to a sunny balcony overlooking the sparkling pool. Its unbeatable location affords convenience with just an easy stroll to trendy shops, great restaurants, lush parks, and the scenic ferry landing. A secure gated entry, assigned parking, extra storage, pool, spa and clubhouse, complete the package making this sunny oasis ready to be called home. Its unbeatable location affords convenience with just an easy stroll to trendy shops, great restaurants, lush parks, and the scenic ferry landing. A secure gated entry, assigned parking, extra storage, community pool, spa and clubhouse, complete the package making this sunny oasis ready to be called home.

Mortgage Calculator

Est. Monthly Payment

$8,832

Principal & Interest$6,639

Property Tax$1,195

Insurance$349

HOA$650

Down Payment

%($239,000)

Interest Rate

Loan Term

Location

Loading map...

Zoned Schools

Middle
Coronado Middle · grades 6-8 · Coronado Unified
High
Coronado High · grades 9-12 · Coronado 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 found

This Property

$4,128

Comp Average

$3,999

1052 Isabella Avenue

2bd / 1ba · 900 sqft · Condo

$1.10M

Est. $4,504/mo

801 C Avenue

2bd / 1.5ba · 960 sqft · Condo

$1.19M

Est. $3,879/mo

730 E Avenue

2bd / 2ba · 805 sqft · Condo

$1.05M

Est. $3,552/mo

1820 Avenida Del Mundo

1bd / 1.5ba · 1,100 sqft · Condo

$1.50M

Est. $4,377/mo

1810 Avenida Del Mundo

1bd / 1ba · 778 sqft · Condo

$1.55M

Est. $3,681/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules

Investment Score

Est. Monthly Rent

$4,128

8 leases of 1–3 bed condos & townhomes within 1 mi · $4,019–$4,500

Monthly Cashflow

Rent − PITIA

-$4,705

Full Cashflow

Incl. vacancy, PM, maint, capex

-$6,650

What would make this work?

$6,650/mo short at 20% down; +$8,636/mo rent closes it.

Break-even price: $329,225
Break-even rent: $12,764/mo
Cashflow at 35% down: −$5,405/mo
Down payment to break even: Not reachable
Rate to break even: Not reachable

Mortgage (P+I)

$6,639

Cap Rate

0.20%

Cash-on-Cash

-33.39%

DSCR

Need ≥ 1.25 for DSCR loan

0.47

NOI (Annual)

$2,342

Price-to-Rent

Lower = better for investors

24.1

* 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

DCashflow−$6,650/mo