4015 Crown Point Dr. #310
Ctop 80%San Diego, CA 92109
One license per person in San Diego: whether you can hold it depends on you, not only the home.
124 licensed short-term rentals within ½ mile (88 whole home), from the cities' license and permit lists of Nov 10, 2026.
1 short-term rental license on file in this 76-unit complex, so its HOA has allowed them. Confirm in the CC&Rs: an HOA can ban stays under 30 days (Civ. Code §4741).
Pass at asking: -$4,966/mo full cashflow at 20% down, 7.43% rate.
Works at $302,438 (68% under asking), or at 96% down.
Rent $4,232/mo from 8 leases of 2-bed condos & townhomes within 0.5 mi ($3,183–$5,081).
Beds
2
Baths
2
Sqft
973
Year Built
1973
Days on Market
103
Property Type
Condo
HOA/mo
$936
MLS ID
260018513SD
This property is in San Diego (92109). View neighborhood stats →
About This Property
Wake up to breathtaking Mission Bay views in this beautiful 2-bedroom, 2-bath condo nestled in the heart of Crown Point. Filled with natural light and coastal charm, this move-in-ready home offers panoramic bay views from the living room, private balcony, and both bedrooms! The open-concept floor plan is designed for comfortable everyday living and effortless entertaining, seamlessly connecting the living and dining areas to a spacious private balcony. Ideally located just steps from Mission Bay, beaches, waterfront parks, scenic walking, biking paths, restaurants, cafés, and shopping, you'll enjoy the laid-back coastal lifestyle. Stop by today...
Mortgage Calculator
Est. Monthly Payment
$7,434
Location
Loading map...
Zoned Schools
Elementary
Crown Point Elementary · grades PK-5 · San Diego Unified
Middle
Pacific Beach Middle · grades 6-8 · San Diego Unified
High
Mission Bay 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
$4,232
Comp Average
$4,107
3833 Lamont St
2bd / 2ba · 944 sqft · Condo
$795K
Est. $3,818/mo
4015 Crown Point Drive
2bd / 2ba · 973 sqft · Condo
$885K
Est. $4,232/mo
727 Sapphire Street
2bd / 2ba · 997 sqft · Condo
$1.09M
Est. $4,380/mo
808 Jamaica Ct
2bd / 2ba · 978 sqft · Condo
$1.20M
Est. $4,037/mo
3243 Ocean Front Walk
2bd / 2ba · 972 sqft · Condo
$1.30M
Est. $4,066/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 2-bed condos & townhomes within 0.5 mi · $3,183–$5,081
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,966/mo short at 20% down; 96% down or +$6,450/mo rent closes it.
- Break-even price
- $302,438
- Break-even rent
- $10,682/mo
- Cashflow at 35% down
- −$3,978/mo
- Down payment to break even
- 96%
- Rate to break even
- Not reachable
68% under asking
$6,450/mo above the estimate
$911,040 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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