738 5th
1 / 20

738 5th

D

Escondido, CA 92025

$899,000
NEW — 1d on market

Beds

3

Baths

2.5

Sqft

1,954

Year Built

1952

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008799SD

This property is in Escondido (92025). View neighborhood stats →

About This Property

Turnkey Airbnb/Short-Term Rental (STR) Investment Opportunity in the heart of Escondido’s Historic District! This beautifully updated two-story residence offers 1,954 sq ft of light-filled living space with breathtaking city and mountain views. Currently generating $80K+ in gross annual revenue. Sold fully furnished with the right offer. The main level features luxury vinyl plank flooring throughout, an open-concept kitchen with sleek countertops, stainless steel appliances, modern cabinetry, recessed LED lighting, and ceiling fans. The spacious living room boasts a cozy wood-burning fireplace and large sliding glass doors that open to an enormous balcony overlooking the views. The adjacent dining room also accesses the expansive balcony. The private primary suite includes a large walk-in closet, ceiling fan, and luxurious ensuite bathroom with a Jacuzzi soaking tub, double vanity, brand-new frameless glass shower enclosure, and new porcelain tile floors. Downstairs offers excellent flexibility with a separate living area, kitchenette, den, and two additional bedrooms — perfect for guests, extended family, or additional rental income. Step outside to the beautifully remodeled covered patio, separate pool area with seating, outdoor fireplace, fire pit, pool house, and mature orange, avocado, and pomegranate trees. The large, fully fenced, and completely flat backyard provides ample room for future ADU expansion. Additional features include a tankless water heater, new HVAC system, and a full Vivint home automation and alarm system with smart thermostat.

Mortgage Calculator

Est. Monthly Payment

$5,707

Principal & Interest$4,546
Property Tax$899
Insurance$262
%($179,800)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,045
Monthly Cashflow

Rent − PITIA

$-1,662
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,341

Mortgage (P+I)
$4,546
Cap Rate
1.61%
Cash-on-Cash
-22.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$8,384

NOI (Annual)
$14,454
Price-to-Rent

Lower = better for investors

18.5

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator