911 9th St
1 / 20

911 9th St

Dbottom 20%

Coronado, CA 92118

$2,999,999

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 →

Virtual Tour

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

Principal & Interest$16,666
Property Tax$3,000
Insurance$875
%($600,000)
%
Loan Term

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.

Short-term not available here. Coronado bans stays of 25 days or less in residential zones. See the rules

Investment Score

0D
Est. Monthly Rent
$6,333

10 leases of 3-bed houses within 0.5 mi, same school area · $5,873–$6,851

Monthly Cashflow

Rent − PITIA

-$14,208
Full Cashflow

Incl. vacancy, PM, maint, capex

-$18,165

What would make this work?

$18,165/mo short at 20% down; +$23,591/mo rent closes it.

Break-even price

79% under asking

$634,939
Break-even rent

$23,591/mo above the estimate

$29,924/mo
Cashflow at 35% down
−$15,040/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$16,666
Cap Rate
-0.47%
Cash-on-Cash
-36.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.31

NOI (Annual)
-$14,183
Price-to-Rent

Lower = better for investors

39.5

* 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
DCashflow−$18,165/mo