
911 9th St
Dbottom 20%Coronado, CA 92118
Pass at asking: -$18,165/mo full cashflow at 20% down, 7.43% rate.
Works at $634,939 (79% under asking); even all cash loses money at asking.
Rent $6,333/mo from 10 leases of 3-bed houses within 0.5 mi, same school area ($5,873–$6,851).
Beds
3
Baths
2.5
Sqft
1,461
Year Built
2017
Days on Market
98
Property Type
Single Family
HOA/mo
N/A
MLS ID
260018977SD
This property is in Coronado (92118). Browse neighborhood analytics →
About This Property
Exceptional contemporary home in a prime Coronado Village location, just three blocks to the beach and an easy stroll to downtown. Priced at $2,999,999, this stunning 3 bed, 2.5 ba home, built in 2017, offers nearly 1,500 sq ft of thoughtfully designed living space plus approximately 540 sq ft of outdoor decks and a serene, fully finished backyard retreat for seamless indoor-outdoor living. Offered furnished with high-end pieces or delivered unfurnished. Fully owned solar is included. A custom steel entry opens to a light-filled interior featuring floor-to-ceiling corner windows with automated blinds, a sleek contemporary fireplace, and a chef's kitchen appointed with dual wall ovens, microwave drawer, cooktop, and Liebherr refrigerator. La Cantina doors open to an incredible outdoor entertaining space complete with a built-in BBQ, outdoor refrigerator, ice maker, cooler, fire pit, water feature, surf shower, pet-friendly turf, ambient lighting, and an in-ground spa, all enhanced by a multi-zone Sonos sound system. The luxurious primary suite features 15-foot ceilings, dramatic windows, custom drapery, dual organized walk-in closets, and a spa-inspired bath with heated floors, a freestanding soaking tub, and a wet room with rainfall and waterfall showers. A rooftop deck offers a built-in TV, retractable awning, and added privacy. Additional smart-home features include Savant automation, Lutron lighting, Yale smart lock, Rachio irrigation, soft water system, wine refrigerator, and three outdoor fire features. Beach bikes, chairs, and umbrellas are included. Motivated seller. This is an exceptional opportunity to own one of Coronado Village's finest contemporary homes at an outstanding value in a prime location. Smart home upgrades include Sonos multi-zone audio, automated window shades, Yale smart lock system, Savant automation, Lutron Caseta lighting, Rachio irrigation control, soft-water system, Bosch and Liebherr appliances, wine refrigerator, outdoor refrigerator, Solaire infrared grill, Sundance spa, Toto heated/bidet toilets, and three outdoor fire features. Full beach amenities (bikes, chairs, umbrellas) are included. A rare combination of design, technology, craftsmanship, and location, this home delivers a modern, turnkey coastal lifestyle in one of Coronado’s most desirable neighborhoods.
Mortgage Calculator
Est. Monthly Payment
$20,541
Location
Loading map...
Zoned Schools
Middle
Coronado Middle · grades 6-8 · Coronado Unified
High
Coronado High · grades 9-12 · Coronado 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
$6,333
Comp Average
$6,142
1414 4th St
3bd / 2ba · 1,608 sqft · Single Family
$2.10M
Est. $6,206/mo
836 C Ave.
3bd / 2.5ba · 1,521 sqft · Single Family
$2.30M
Est. $6,659/mo
332 Glorietta Pl
2bd / 2ba · 1,088 sqft · Single Family
$2.00M
Est. $5,465/mo
810 2nd Street
3bd / 3ba · 1,492 sqft · Single Family
$2.50M
Est. $6,451/mo
838 C Ave.
3bd / 3ba · 1,206 sqft · Single Family
$2.30M
Est. $5,930/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules
Investment Score
10 leases of 3-bed houses within 0.5 mi, same school area · $5,873–$6,851
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$18,165/mo short at 20% down; +$23,591/mo rent closes it.
- Break-even price
- $634,939
- Break-even rent
- $29,924/mo
- Cashflow at 35% down
- −$15,040/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
79% under asking
$23,591/mo above the estimate
Negative even all-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