3778 Albatross St
Ctop 80%San Diego, CA 92103
One license per person in San Diego: whether you can hold it depends on you, not only the home.
109 licensed short-term rentals within ½ mile (81 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$8,727/mo full cashflow at 20% down, 7.36% rate.
Works at $552,987 (67% under asking), or at 95% down.
Rent $5,488/mo from 10 leases of 3-bed houses within 1 mi ($5,174–$5,983).
Beds
3
Baths
2
Sqft
1,659
Year Built
1903
Days on Market
46
Property Type
Single Family
HOA/mo
N/A
MLS ID
260023400SD
This property is in San Diego (92103). View neighborhood stats →
About This Property
Built in 1903, a welcoming front porch introduces this charming Craftsman, which thoughtfully blends original character with modern amenities. Light-filled living spaces showcase original hardwood floors, period built-ins, beamed ceilings, and an inviting fireplace. The updated kitchen, complete with a cozy breakfast nook, opens to the formal dining room with relaxed access to an al fresco dining deck, spacious patio, backyard and pool. An alley-access two-car garage adds coveted convenience.
Mortgage Calculator
Est. Monthly Payment
$11,541
Location
Loading map...
Zoned Schools
Elementary
Florence Elementary · grades PK-5 · San Diego Unified
Middle
Roosevelt International Middle · grades 6-8 · San Diego Unified
High
San Diego 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
$5,488
Comp Average
$5,299
1594 Linwood Street
3bd / 2ba · 1,484 sqft · Single Family
$1.40M
Est. $5,075/mo
3109 Hawk Str
3bd / 2ba · 1,994 sqft · Single Family
$1.68M
Est. $5,471/mo
1663 Puterbaugh
3bd / 2.5ba · 1,542 sqft · Single Family
$1.70M
Est. $5,428/mo
4216 Albatross Drive
3bd / 2ba · 1,637 sqft · Single Family
$1.99M
Est. $5,874/mo
3251 3rd Ave
3bd / 1ba · 1,539 sqft · Single Family
$1.59M
Est. $4,647/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3-bed houses within 1 mi · $5,174–$5,983
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$8,727/mo short at 20% down; 95% down or +$11,334/mo rent closes it.
- Break-even price
- $552,987
- Break-even rent
- $16,822/mo
- Cashflow at 35% down
- −$6,974/mo
- Down payment to break even
- 95%
- Rate to break even
- Not reachable
67% under asking
$11,334/mo above the estimate
$1,610,250 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