
5873 Madra Avenue
Ctop 80%San Diego, CA 92120
One license per person in San Diego: whether you can hold it depends on you, not only the home.
12 licensed short-term rentals within ½ mile (7 whole home), from the cities' license and permit lists of Nov 10, 2026.
Pass at asking: -$11,992/mo full cashflow at 20% down, 7.43% rate.
Works at $733,559 (68% under asking), or at 96% down.
Rent $7,317/mo from 33 leases of 3–5 bed houses within 2 mi ($6,344–$7,248).
Beds
4
Baths
5
Sqft
3,747
Year Built
1976
Days on Market
94
Property Type
Single Family
HOA/mo
N/A
MLS ID
260019412SD
This property is in San Diego (92120). View neighborhood stats →
About This Property
Beautifully positioned on a generous 13,000-square-foot lot in the hills of coveted Del Cerro with commanding vista views extending to the Pacific Ocean. 5873 Madra Avenue has been thoughtfully reimagined to today’s highest standards across nearly 3,750 square feet of refined living space. Designed for effortless main-level living, the interior showcases an open-concept layout anchored by rich, wide-plank oak flooring throughout all living quarters and bedrooms. The principal living and dining spaces center around a gorgeous kitchen featuring a large waterfall island, while a vanishing retractable glass wall seamlessly transitions the room to an expansive view deck framing those incredible coastal vistas. Conveniently sharing this main floor is the primary sanctuary, featuring a spa-inspired bath and direct connection to the outdoor views. For optimal privacy, a separate corridor accommodates a second full suite with custom bath, plus two versatile bedrooms and an adjacent full bath—ideal for an executive office or wellness studio. Below, the lower level delivers exceptional multi-generational flexibility, functioning as a grand entertainment lounge or private guest suite. Outdoors, the broad yard creates a scenic backdrop for hosting, complemented by a 3-car garage and driveway parking for up to 5 additional vehicles. Located in beautiful Del Cerro, just minutes from fine shopping, dining, SDSU, Downtown San Diego, and San Diego International Airport.
Mortgage Calculator
Est. Monthly Payment
$15,714
Location
Loading map...
Zoned Schools
Elementary
Hearst Elementary · grades K-5 · San Diego Unified
Middle
Lewis Middle · grades 6-8 · San Diego Unified
High
Henry 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
3 comps foundThis Property
$7,317
Comp Average
$6,520
6359 Lambda Drive
3bd / 2.5ba · 3,350 sqft · Single Family
$1.45M
Est. $6,302/mo
5996 Bounty Street
5bd / 3ba · 3,243 sqft · Single Family
$1.80M
Est. $7,141/mo
5740 Daffodil Lane
5bd / 3.5ba · 3,176 sqft · Single Family
$2.20M
Est. $6,118/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
33 leases of 3–5 bed houses within 2 mi · $6,344–$7,248
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$11,992/mo short at 20% down; 96% down or +$15,574/mo rent closes it.
- Break-even price
- $733,559
- Break-even rent
- $22,891/mo
- Cashflow at 35% down
- −$9,602/mo
- Down payment to break even
- 96%
- Rate to break even
- Not reachable
68% under asking
$15,574/mo above the estimate
$2,203,200 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