4720 Littlefield St
1 / 20

4720 Littlefield St

Dbottom 20%

San Diego, CA 92110

$2,400,000
NEW — 1d
STR-eligible · San Diego Tier 3 · TOT 12.75%

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

Principal & Interest$13,241
Property Tax$2,400
Insurance$700
%($480,000)
%
Loan Term

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.

Investment Score

2D
Est. Monthly Rent
$6,688

8 leases of houses within 1 mi, same school area, size-adjusted · $5,973–$7,515

Monthly Cashflow

Rent − PITIA

-$9,653
Full Cashflow

Incl. vacancy, PM, maint, capex

-$13,192

What would make this work?

$13,192/mo short at 20% down; 100% down or +$17,132/mo rent closes it.

Break-even price

72% under asking

$673,794
Break-even rent

$17,132/mo above the estimate

$23,820/mo
Cashflow at 35% down
−$10,709/mo
Down payment to break even

$2,400,000 cash

100%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$13,241
Cap Rate
0.19%
Cash-on-Cash
-32.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.41

NOI (Annual)
$4,610
Price-to-Rent

Lower = better for investors

29.9

* 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
DCashflow−$13,192/mo