
425 Beech Street #408
Ctop 80%San Diego, CA 92101
178 licensed short-term rentals within ½ mile (155 whole home), from the cities' license and permit lists of Nov 13, 2026.
No unit in this 84-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$3,027/mo full cashflow at 20% down, 7.36% rate.
Works at $203,922 (66% under asking), or at 94% down.
Rent $3,331/mo from 10 leases in this building ($3,150–$3,498).
Beds
2
Baths
2
Sqft
989
Year Built
2004
Days on Market
46
Property Type
Condo
HOA/mo
$1,006.93
MLS ID
260023550SD
This property is in San Diego (92101). View neighborhood stats →
About This Property
Live where San Diego comes to play. Set in the heart of Little Italy, just blocks from the waterfront, this Acqua Vista residence puts the city's most celebrated dining, coffee, and culture right at your doorstep. Stroll to the Saturday Mercato farmers market, grab espresso on India Street, catch the sunset along the bay, or hop the trolley to the ballpark, the Gaslamp, and beyond, with quick freeway access when you want to venture farther. Inside, the home is freshly updated and truly move-in ready, featuring new interior paint, waterproof luxury vinyl plank flooring, and a brand-new suite of matching stainless steel appliances. The split-bedroom floor plan lives larger than its footprint, with floor-to-ceiling windows in both bedrooms flooding the space with natural light. The spacious primary suite opens to a private balcony, the perfect spot to take in the coastal breeze. An in-unit stackable washer and dryer and a valet parking space complete the picture. Little Italy living, bay breezes, and everyday ease: all in one of Downtown San Diego's most sought-after neighborhoods. Downtown San Diego's Little Italy is a vibrant culinary and cultural hotspot, beloved for its rich history and modern flairs. Classic restaurants like Mona Lisa and Civico 1845, alongside new favorites Ironside, Juniper & Ivy, and Craft & Commerce, make it a go-to for local foodies. The neighborhood is filled with cafes, bakeries, boutiques, bars, and wine shops, perfect for an evening wander. The Little Italy Association also keeps the calendar full with community events such as art walks, car shows, the yearly Little Italy Festa, and a vibrant Farmers Market on Wednesdays and Saturdays. Don’t forget the NoLi Art & Design District, a vibrant hub that includes a collection of retail outlets, designer boutiques, and art galleries, all boasting unique home items and rare discoveries to help you curate the perfect ambiance for your new residence. . With the airport just minutes away, frequent travel becomes effortlessly convenient to boot. Acqua Vista features complimentary valet parking for residents, 24/7 security and lobby attendants, a fitness center, and an 8th floor pool and spa deck, barbecues and lounge area. Residents can also take advantage of the community’s electric vehicle charging stations. *Have a 2nd vehicle? The HOA leases additional parking spaces too!*
Mortgage Calculator
Est. Monthly Payment
$5,092
Location
Loading map...
Zoned Schools
Elementary
Washington 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
$3,331
Comp Average
$3,147
1441 9th Ave
2bd / 2ba · 1,004 sqft · Condo
$588K
Est. $3,592/mo
425 Beech Street
2bd / 2ba · 977 sqft · Condo
$535K
Est. $3,311/mo
1150 J Street
2bd / 1ba · 966 sqft · Condo
$589K
Est. $2,866/mo
450 J St
2bd / 2ba · 993 sqft · Condo
$580K
Est. $2,966/mo

450 J Street 3211
2bd / 2ba · 1,016 sqft · Condo
$600K
Est. $3,000/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases in this building · $3,150–$3,498
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,027/mo short at 20% down; 94% down or +$3,931/mo rent closes it.
- Break-even price
- $203,922
- Break-even rent
- $7,262/mo
- Cashflow at 35% down
- −$2,406/mo
- Down payment to break even
- 94%
- Rate to break even
- Not reachable
66% under asking
$3,931/mo above the estimate
$563,906 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