Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
6.36% Cap | Boutique Suites + NNN Restaurant 2611 Adams Ave Immeuble residentiel 10 lots 3 871 903 € (387 190 €/Lot) Taux de capitalisation 6,36 % San Diego, CA 92116



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- • Approximately $41,215 per month projected combined income
- • 10 fully furnished luxury boutique suites
- • Multiple financing options including SBA and potential seller financing
- • $15,000/month NNN restaurant lease
- • Ground up rebuild completed in 2025
- • Five on site parking spaces
Résumé analytique
The Von Bluecher Group at Lee and Associates is proud to present 2611 Adams Avenue, a fully rebuilt 2025 mixed use opportunity located in the heart of North Park along San Diego’s highly desirable Adams Corridor.
This newly reconstructed property combines stabilized restaurant income with 10 fully furnished luxury boutique suites, creating a rare diversified income opportunity in one of San Diego’s most walkable and supply constrained urban neighborhoods.
Investment Highlights
• Approximately $41,215 per month projected combined income
• 6.36% cap rate
• 9.09 GRM
• $15,000/month NNN restaurant lease
• 10 fully furnished luxury boutique suites
• Ground up rebuild completed in 2025
• Potential AB1482 exemption associated with newer construction
• Five on site parking spaces
• Multiple financing options including SBA and potential seller financing
Situated on a 7,009 square foot lot, the property includes approximately 3,360 square feet of total building area with high end interior and exterior finishes, modern open floor plans, and a fully curated hospitality driven environment.
The residential component consists of 10 fully furnished boutique suites totaling approximately 2,330 square feet. Six suites are approximately 285 square feet and four suites are approximately 155 square feet. Each suite includes a private bathroom, wet bar amenities, and modern finishes designed for short term rental, corporate housing, extended stay, or flexible multifamily use.
The suites are projected to generate approximately $26,215 per month at an estimated 80% occupancy rate, reflecting strong demand for furnished housing in North Park and the Adams Corridor.
The commercial component includes a 1,030 square foot tap room with a full bar, indoor dining area, walk in refrigerator, storage areas, and two restrooms. The combined tap room and outdoor patio area totals approximately 3,500 square feet, creating a vibrant indoor outdoor hospitality setting. The restaurant space is leased to Una Mas on Adams and complemented by Gold Soul Craft Coffee, generating consistent neighborhood traffic and activation throughout the day.
This section of Adams Avenue continues to attract strong private capital and 1031 exchange demand due to its walkability, neighborhood energy, restaurant scene, and limited supply of renovated mixed use product.
Some income and expense figures are projected and estimated. Buyer to verify all financials, square footage, short term rental regulations, and conduct their own due diligence.
For additional information and access to the full marketing package, please contact The Von Bluecher Group at Lee and Associates.
This newly reconstructed property combines stabilized restaurant income with 10 fully furnished luxury boutique suites, creating a rare diversified income opportunity in one of San Diego’s most walkable and supply constrained urban neighborhoods.
Investment Highlights
• Approximately $41,215 per month projected combined income
• 6.36% cap rate
• 9.09 GRM
• $15,000/month NNN restaurant lease
• 10 fully furnished luxury boutique suites
• Ground up rebuild completed in 2025
• Potential AB1482 exemption associated with newer construction
• Five on site parking spaces
• Multiple financing options including SBA and potential seller financing
Situated on a 7,009 square foot lot, the property includes approximately 3,360 square feet of total building area with high end interior and exterior finishes, modern open floor plans, and a fully curated hospitality driven environment.
The residential component consists of 10 fully furnished boutique suites totaling approximately 2,330 square feet. Six suites are approximately 285 square feet and four suites are approximately 155 square feet. Each suite includes a private bathroom, wet bar amenities, and modern finishes designed for short term rental, corporate housing, extended stay, or flexible multifamily use.
The suites are projected to generate approximately $26,215 per month at an estimated 80% occupancy rate, reflecting strong demand for furnished housing in North Park and the Adams Corridor.
The commercial component includes a 1,030 square foot tap room with a full bar, indoor dining area, walk in refrigerator, storage areas, and two restrooms. The combined tap room and outdoor patio area totals approximately 3,500 square feet, creating a vibrant indoor outdoor hospitality setting. The restaurant space is leased to Una Mas on Adams and complemented by Gold Soul Craft Coffee, generating consistent neighborhood traffic and activation throughout the day.
This section of Adams Avenue continues to attract strong private capital and 1031 exchange demand due to its walkability, neighborhood energy, restaurant scene, and limited supply of renovated mixed use product.
Some income and expense figures are projected and estimated. Buyer to verify all financials, square footage, short term rental regulations, and conduct their own due diligence.
For additional information and access to the full marketing package, please contact The Von Bluecher Group at Lee and Associates.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
426 022 €
|
1 364,78 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
426 022 €
|
1 364,78 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
179 847 €
|
576,15 €
|
| Résultat net d’exploitation |
246 176 €
|
788,63 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 426 022 € |
| Annuel par m² | 1 364,78 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 426 022 € |
| Annuel par m² | 1 364,78 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 179 847 € |
| Annuel par m² | 576,15 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 246 176 € |
| Annuel par m² | 788,63 € |
Informations sur l’immeuble
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 10 | 2 089 € | 14 - 26 |
1 1
Moyennement praticable à pied
70/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun relativement accessibles
50/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 445-082-01 | Évaluation des aménagements | 87 861 € |
| Évaluation du terrain | 1 142 190 € | Évaluation totale | 1 230 051 € |
Taxes foncières
Numéro de parcelle
445-082-01
Évaluation du terrain
1 142 190 €
Évaluation des aménagements
87 861 €
Évaluation totale
1 230 051 €
1 sur 16
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
6.36% Cap | Boutique Suites + NNN Restaurant | 2611 Adams Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

