
4720 Littlefield St
Dbottom 20%San Diego, CA 92110
One license per person in San Diego: whether you can hold it depends on you, not only the home.
57 licensed short-term rentals within ½ mile (30 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$13,192/mo full cashflow at 20% down, 7.36% rate.
Works at $673,794 (72% under asking), or at all cash.
Rent $6,688/mo from 8 leases of houses within 1 mi, same school area, size-adjusted ($5,973–$7,515).
Beds
5
Baths
4
Sqft
2,756
Year Built
2019
Days on Market
1
Property Type
Single Family
HOA/mo
N/A
MLS ID
260026907SD
This property is in San Diego (92110). View neighborhood stats →
About This Property
This rare Bay Park offering redefines modern coastal living. This exceptional property features two homes on a single lot, offering an incredible blend of privacy and possibilities. The primary residence spans 2,108 square feet with 3 bedrooms and 3 bathrooms, complimented by an open concept layout and thoughtful details in every turn. On the first floor, you’ll find sleek, polished concrete floors, along with one downstairs bedroom and bathroom. The chef’s kitchen serves as a stunning centerpiece anchored by expansive waterfall-edge quartz countertops. Upstairs, you’ll find two large bedrooms, each with their own spacious bathrooms and walk in closets. The primary retreat boasts an opulent spa-style bathroom, complete with a frameless shower and a luxurious freestanding tub paired pared with an integrated television. In addition, there is a fully detached 2-bedroom, 1-bath ADU, complete with its own yard, ideal for multigenerational living, potential rental income or a private workspace. Outdoor entertaining reaches new heights across beautifully curated, separate yard spaces designed for low maintenance enjoyment with high end artificial turf. Unwind in the resort inspired Grotto spa, highlighted by a dramatic cascading waterfall feature and two built in firepits. Cook up some steaks in your built-in barbeque or roast some S’mores over the backyard gas firepit. If that area is too crowded with your guests, you can head up to the rooftop deck, for another gas firepit, a wet bar, stunning panoramic views and coastal breezes. See supplement for more details! Positioned just minutes from the sparkling waters and recreation of Mission Bay, minutes from SeaWorld and minutes from the vibrant shopping and dining options in the historical town of Old Town, this Bay Park compound is a true oasis.
Mortgage Calculator
Est. Monthly Payment
$16,341
Location
Loading map...
Zoned Schools
Elementary
Bay Park Elementary · grades K-5 · San Diego Unified
Middle
Marston Middle · grades 6-8 · San Diego Unified
High
Clairemont 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
$6,688
Comp Average
$7,223
2128 Galveston
6bd / 3ba · 3,150 sqft · Single Family
$1.88M
Est. $7,414/mo
2861 Burgener
5bd / 4.5ba · 2,788 sqft · Single Family
$2.45M
Est. $7,018/mo
1850 Illion St
4bd / 3.5ba · 3,008 sqft · Single Family
$2.75M
Est. $7,435/mo
2164 Tokalon Street
5bd / 3ba · 3,272 sqft · Single Family
$2.83M
Est. $7,528/mo
4930 September St
4bd / 3.5ba · 2,872 sqft · Single Family
$3.50M
Est. $6,721/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of houses within 1 mi, same school area, size-adjusted · $5,973–$7,515
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$13,192/mo short at 20% down; 100% down or +$17,132/mo rent closes it.
- Break-even price
- $673,794
- Break-even rent
- $23,820/mo
- Cashflow at 35% down
- −$10,709/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
72% under asking
$17,132/mo above the estimate
$2,400,000 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