3719 Mission Boulevard

3719 Mission Boulevard

D

San Diego, CA 92109

$1,750,000
NEW — 2d on market

Beds

3

Baths

2.5

Sqft

1,456

Year Built

1984

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007915SD

View on MLS

Description

3719 Mission Boulevard is an exceptional 3-unit mixed-use property in the heart of Mission Beach. Built in 1984 and recently renovated, this ±1,456 SF building is situated on a ±1,313 SF lot with prime street frontage and visibility to approximately 20,140 vehicles per day. Located just one block from both the ocean and the bay, the property lies within one of San Diego’s most sought-after coastal neighborhoods. Ideally suited for an owner-user, the property features a ground-floor retail storefront, an operational Airbnb unit upstairs, and the flexibility to support a live/work lifestyle. All units can be delivered vacant, allowing for potential expansion of the ground-floor retail footprint. Amenities include 3 bathrooms, laundry, storage, patio, and balcony. This is a rare chance to own a income-generating owner-user asset in a high-demand coastal location. Unit Mix: ±311 SF Storefront Retail, ±345 SF Studio, and ±800 SF AirBnB

Mortgage Calculator

Est. Monthly Payment

$11,109

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
%($350,000)
%

Investment Score

3D
Est. Monthly Rent
$6,772
Monthly Cashflow

Rent − PITIA

$-4,337
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,353

Mortgage (P+I)
$8,849
Cap Rate
1.03%
Cash-on-Cash
-25.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$16,321

NOI (Annual)
$17,953
Price-to-Rent

Lower = better for investors

21.5

* 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