7209 Courtney Dr
Ctop 80%San Diego, CA 92111
One license per person in San Diego: whether you can hold it depends on you, not only the home.
33 licensed short-term rentals within ½ mile (22 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$5,725/mo full cashflow at 20% down, 7.36% rate.
Works at $600,945 (55% under asking), or at 82% down.
Rent $5,964/mo from 8 leases of houses within 1 mi, size-adjusted ($5,363–$6,172).
Beds
6
Baths
4
Sqft
2,382
Year Built
1970
Days on Market
—
Property Type
Single Family
HOA/mo
N/A
MLS ID
260027004SD
This property is in San Diego (92111). Browse neighborhood analytics →
About This Property
Step into a newly remodeled oasis in a pocket of Linda Vista where there is nothing like it on the market! Walk inside and you'll be greeted by an open floor plan with a stunning designer kitchen that includes brand-new stainless steel appliances, quartz countertops and an abundance of natural light. This beautiful home has three primary suites including one downstairs that works incredibly well for multi-generational living. Your entertainer's backyard is complete with a pool and rock waterfall perfect for having family and friends for a good time. Out of your main upstairs primary bedroom is a deck that opens to breathtaking views of the valley. Centrally located with quick access to all major freeways, plus nearby shopping malls, dining and the University of San Diego (USD). Homes finished at this level in a convenient location is highly sought after and is incredibly hard to find.
Mortgage Calculator
Est. Monthly Payment
$9,192
Location
Loading map...
Zoned Schools
Elementary
Carson Elementary · grades PK-5 · San Diego Unified
Middle
Montgomery Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
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
$5,964
Comp Average
$4,974
3825 Tiara St
5bd / 2ba · 1,710 sqft · Single Family
$1.10M
Est. $4,999/mo
6590 High Knoll
4bd / 2.5ba · 1,687 sqft · Single Family
$1.20M
Est. $5,250/mo
5442 Burford Street
4bd / 2ba · 2,053 sqft · Single Family
$1.54M
Est. $5,570/mo
3274 Old Heather Rd
4bd / 3ba · 2,061 sqft · Single Family
$1.19M
Est. $4,394/mo
5241 Mount Ariane Ct
4bd / 2ba · 1,596 sqft · Single Family
$1.35M
Est. $4,659/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of houses within 1 mi, size-adjusted · $5,363–$6,172
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,725/mo short at 20% down; 82% down or +$7,435/mo rent closes it.
- Break-even price
- $600,945
- Break-even rent
- $13,399/mo
- Cashflow at 35% down
- −$4,328/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
55% under asking
$7,435/mo above the estimate
$1,106,999 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