806 Cleveland St Oceanside

806 Cleveland St Oceanside

D

, CA 92054

$1,450,000

Beds

2

Baths

2

Sqft

1,585

Year Built

2024

Days on Market

106

Property Type

Condo

HOA/mo

$385

MLS ID

250044177SD

Description

Introducing 806 N Cleveland Unit #1 — a modern coastal retreat and premier short-term-rental-ready asset located just three blocks from the beach in the heart of Oceanside. Thoughtfully designed and newly completed in late 2024, this fully furnished 2-bed, 2-bath residence spans 1,587 square feet of elevated living space, blending sophisticated finishes with effortless seaside style. Move-in, rent-ready, and curated to perfection, this home is being sold fully furnished, offering a turnkey luxury living experience from day one. High-end furniture, décor, kitchenware, bedding, and accessories have been intentionally selected to complement the contemporary design and coastal ambiance — ideal for both owner-users and investors seeking immediate lifestyle enjoyment and operational ease. Inside, an open-concept layout welcomes you with premium vinyl wood flooring, designer lighting, and an inviting fireplace. Floor-to-ceiling windows flood the home with natural light while blackout coverings balance privacy and comfort. A chef-inspired kitchen, stylish living spaces, and spacious bedrooms create a polished yet inviting environment. Property Website located here: https://youtu.be/CuhdulTwZmo

Mortgage Calculator

Est. Monthly Payment

$9,590

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$385
%($290,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,938
Monthly Cashflow

Rent − PITI − HOA

$-6,652
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,536

Mortgage (P+I)
$7,332
Cap Rate
-1.00%
Cash-on-Cash
-27.53%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$9,590

NOI (Annual)
$-14,449
Price-to-Rent

Lower = better for investors

41.1

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

Get Expert AnalysisOpen Full Calculator