807 Santa Barbara Pl
1 / 20

807 Santa Barbara Pl

D

San Diego, CA 92109

$1,499,000
NEW — 0d on market

Soft Appraisal Value: $1,488,700 · 0.7% above estimate

Beds

3

Baths

2.5

Sqft

1,239

Year Built

2021

Days on Market

0

Property Type

Townhouse

HOA/mo

$445

MLS ID

260008430SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

A true 3BR a block from the beach and the bay, yes, really! Welcome to Bayside Cove, one of Mission Beach’s most sought after gems, where newer construction is a rare find and the location simply can’t be beat. Stroll to the sand at Mission Bay or the ocean in just moments, then come home to soak in stunning beach views from your private balcony. This bright, sunny corner end-unit is loaded with high-end upgrades: solar, A/C, custom closets, wide-plank luxury vinyl flooring, beautiful GE Monogram appliances, smart-home features, LED lighting, and an attached tandem garage, just to name a few. Three bedrooms at this price point are selling for $1.7m-$1.9m - walk into instant equity! The layout is truly special, featuring a rare full-sized gated patio with an outdoor shower and fire pit right out front, perfect for beach living at its best. Whether you’re looking for a forever home or a lock-and-leave coastal investment with rental potential, this is the opportunity you’ve been waiting for.

Mortgage Calculator

Est. Monthly Payment

$9,961

Principal & Interest$7,580
Property Tax$1,499
Insurance$437
HOA$445
%($299,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,920
Monthly Cashflow

Rent − PITIA

$-5,041
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,422

Mortgage (P+I)
$7,580
Cap Rate
0.13%
Cash-on-Cash
-29.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$14,558

NOI (Annual)
$1,899
Price-to-Rent

Lower = better for investors

25.4

* 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