Address not disclosed · San Diego
Ctop 80%San Diego, CA 92107
71 licensed short-term rentals within ½ mile (51 whole home), from the cities' license and permit lists of Nov 3, 2026.
No unit in this 56-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: -$3,588/mo full cashflow at 20% down, 7.49% rate.
Works at $264,762 (64% under asking), or at 91% down.
Rent $3,535/mo from 15 leases of 2-bed condos & townhomes within 1 mi ($3,076–$3,734).
Beds
2
Baths
2.5
Sqft
1,074
Year Built
1978
Days on Market
0
Property Type
Condo
HOA/mo
$680
MLS ID
260026187SD
This property is in San Diego (92107). View neighborhood stats →
About This Property
Artistic Museum wonder resides in this highly sought after Sea Colony condo. It features wood flooring throughout, with a nice tile and stone balance. Create some amazing meals in this cute updated kitchen that features granite countertops, stainless steel appliances, and enjoy that scrumptious meal on the private balcony right off the dinning area. Primary bedroom features vaulted ceilings and a balcony retreat. Laundry is in the two car attached garage.
Mortgage Calculator
Est. Monthly Payment
$5,702
Location
Loading map...
Zoned Schools
Elementary
Ocean Beach Elementary · grades PK-4 · San Diego Unified
Middle
Correia Middle · grades 7-8 · San Diego Unified
High
Point Loma 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
$3,535
Comp Average
$3,650
2287 Caminito Pasada
2bd / 1.5ba · 1,074 sqft · Townhouse
$700K
Est. $3,594/mo
3823 Caminito Litoral
2bd / 2.5ba · 1,100 sqft · Townhouse
$739K
Est. $3,706/mo
2258 Caminito Pescado
2bd / 2.5ba · 1,074 sqft · Condo
$739K
Est. $3,575/mo
5155 Point Loma Blvd
2bd / 2ba · 1,010 sqft · Condo
$995K
Est. $3,403/mo
4878 Pescadero
2bd / 2ba · 1,078 sqft · Condo
$1.09M
Est. $3,974/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
15 leases of 2-bed condos & townhomes within 1 mi · $3,076–$3,734
Blended 50/50 with the zip's market median ($3,592)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,588/mo short at 20% down; 91% down or +$4,660/mo rent closes it.
- Break-even price
- $264,762
- Break-even rent
- $8,195/mo
- Cashflow at 35% down
- −$2,823/mo
- Down payment to break even
- 91%
- Rate to break even
- Not reachable
64% under asking
$4,660/mo above the estimate
$664,209 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% 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