750 State Street #314
Ctop 80%San Diego, CA 92101
95 licensed short-term rentals within ½ mile (82 whole home), from the cities' license and permit lists of Nov 8, 2026.
No unit in this 52-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$5,816/mo full cashflow at 20% down, 7.43% rate.
Works at $292,746 (72% under asking), or at all cash.
Rent $4,239/mo from 2 leases in this building (±1 bed) ($4,119–$4,360).
Beds
3
Baths
2
Sqft
1,613
Year Built
1982
Days on Market
94
Property Type
Condo
HOA/mo
$1,016
MLS ID
PTP2605985
This property is in San Diego (92101). View neighborhood stats →
About This Property
Exceptional downtown living at Marina Park! Located in the highly desirable Marina District. This beautifully upgraded southeast corner residence with Views, is ideally located to some of San Diego's most popular destinations, including: Seaport Village, the Gaslamp Quarter, Little Italy, and Petco Park. This Spacious 3 bed/2 bath condo features stylish updates with custom kitchen cabinetry, built in oven, an induction cooktop, quartz countertops, with newer stainless steel refrigerator and dishwasher. The corner unit is light and bright and is complimented with recessed lighting throughout. Newer Wide Plank laminate floors in the kitchen, Livingroom and Bedrooms! Complimenting this unit is a Gas fireplace with beautiful floor to ceiling stone accents. Brand new LG washer and drying is included for your laundry needs! You have plenty of storage w/four walk-in closets! And, a really cool murphy bed with shelving! Marina Park is a premier community surrounded by lush, meticulously maintained landscaping and has plenty of guest parking spaces along with 24-hour on-site security and concierge! You will enjoy resort-style amenities at Marina Park including; two swimming pools, spas, sauna, a fitness center, a recreation room, and a library. Great location adjacent to Pantoja Park! 2 car side by side parking in the secure garage. The garage has several community EV charging stations! HOA includes: Water, Sewer, garbage, GAS and cable!! Must see!
Mortgage Calculator
Est. Monthly Payment
$8,205
Location
Loading map...
Zoned Schools
Elementary
Washington Elementary · grades PK-5 · San Diego Unified
Middle
Roosevelt International Middle · grades 6-8 · San Diego Unified
High
San Diego 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
$4,239
Comp Average
$4,888
750 State St
2bd / 2ba · 1,633 sqft · Condo
$759K
Est. $4,266/mo
750 State
3bd / 2ba · 1,613 sqft · Condo
$849K
Est. $4,239/mo
1240 India Street
3bd / 3ba · 1,594 sqft · Condo
$1.12M
Est. $5,576/mo
1240 India Street
3bd / 3ba · 1,594 sqft · Condo
$1.15M
Est. $5,576/mo
230 Laurel Street
3bd / 2ba · 1,775 sqft · Condo
$899K
Est. $4,781/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
2 leases in this building (±1 bed) · $4,119–$4,360
Thin data: only 2 leases behind this number.
A property-level estimate runs more than 25% above what comparable homes leased for ($4,239). Treat this rent with extra care.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,816/mo short at 20% down; 100% down or +$7,553/mo rent closes it.
- Break-even price
- $292,746
- Break-even rent
- $11,792/mo
- Cashflow at 35% down
- −$4,722/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
72% under asking
$7,553/mo above the estimate
$1,050,000 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