3719 Billman Dr

3719 Billman Dr

D

San Diego, CA 92115

$925,000
NEW — 6d on market

Beds

3

Baths

2

Sqft

1,044

Year Built

1951

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007421SD

Description

Turnkey Income Property with ADU + Solar + Expansion Potential Exceptional opportunity to own a fully furnished, income-producing property designed for both lifestyle and investment. Located in Rolando Park, this versatile property features a main residence plus a detached ADU—ideal for rental income, multi-generational living, or a flexible house-hack setup. Currently operating as a successful Airbnb, the property is offered completely turnkey, including all furniture, décor, and essential amenities—allowing for immediate use or income potential. The well-designed interiors create a stylish, guest-ready environment with a seamless indoor-outdoor flow. The main home offers bright, comfortable living spaces, with 2 bedrooms, 1 bathroom. While the detached ADU provides a private, self-contained unit perfect for guests, extended family, or additional income. A major highlight is the over 6,000 sq ft of unused lot space, offering the potential to build additional units or a separate home at the rear, creating significant long-term upside. Solar on property improves efficiency and reduces operating costs. Outdoor areas are designed for relaxation and entertaining, enhancing overall appeal. Whether you’re looking for income, flexibility, or future development potential, this property delivers.

Mortgage Calculator

Est. Monthly Payment

$5,872

Principal & Interest$4,677
Property Tax$925
Insurance$270
%($185,000)
%

Investment Score

5D
Est. Monthly Rent
$4,369
Monthly Cashflow

Rent − PITIA

$-1,503
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,279

Mortgage (P+I)
$4,677
Cap Rate
1.81%
Cash-on-Cash
-21.27%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$8,627

NOI (Annual)
$16,780
Price-to-Rent

Lower = better for investors

17.6

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator