Log In/Sign Up
Your email has been sent.
The Bungalows 1525-1537 Union St 8 Unit Apartment Building $3,100,000 ($387,500/Unit) 6.25% Cap Rate San Diego, CA 92101



Investment Highlights
- Rare 8-unit bungalow-style asset in the heart of Little Italy, one of San Diego’s most supply-constrained and desirable rental submarkets
- Flexible investment strategy: continue short-term rental operations, transition to furnished mid-term rentals, or operate as traditional multifamily h
- Fully renovated, historically designated property with unique architectural character and strong curb appeal
- Active Mills Act contract providing a significantly reduced property tax basis and enhanced cash flow
- Detached studio layout with individual entrances and private patio spaces, offering a level of privacy uncommon in urban multifamily assets
- Transferable Conditional Use Permit (CUP) allowing short-term rental operations—an increasingly rare entitlement in Little Italy with no new permits b
Executive Summary
The Union Street Bungalows offers a unique opportunity to acquire a fully renovated, historically designated 8-unit
bungalow-style property in the core of Little Italy—one of San Diego’s most dynamic and high-demand urban
neighborhoods.
The asset is currently operated as a short-term rental property and is supported by a transferable Conditional Use
Permit (CUP), a highly limited entitlement within the neighborhood. With new approvals no longer being issued in
Little Italy, this designation represents a meaningful barrier to entry and a significant advantage over competing
properties.
In addition, the property is subject to a Mills Act contract, which provides a reduced property tax basis tied to its
historic designation. This structure results in materially lower operating expenses compared to similar assets,
improving overall investment performance.
The property was thoughtfully revitalized under the direction of Jonathan Segal, and reflects a cohesive blend of
architectural character and contemporary functionality. The eight detached studio residences are arranged in a
bungalow-style layout that prioritizes privacy and individuality—an uncommon feature in downtown multifamily
properties. Each unit includes a full kitchen, private bathroom, built-in Murphy bed, storage, and its own outdoor
patio space, creating a distinctive residential or hospitality experience.
The site’s configuration, with separate entrances and outdoor areas for each unit, supports a variety of operational
approaches. Whether maintained as a short-term rental asset, repositioned toward furnished mid-term leasing, or
operated as traditional multifamily housing, the property offers flexibility to adapt to evolving market conditions.
Positioned within walking distance of Little Italy’s restaurants, cafés, and retail corridors, as well as the San Diego
waterfront, the property benefits from consistent tenant and visitor demand. The surrounding area’s strong
employment base, lifestyle appeal, and limited supply of comparable properties further reinforce its long-term
desirability.
The Union Street Bungalows represents a rare combination of historic character, regulatory advantages, and
prime location—offering investors a differentiated asset with both immediate usability and enduring value in one
of San Diego’s most competitive rental markets.
bungalow-style property in the core of Little Italy—one of San Diego’s most dynamic and high-demand urban
neighborhoods.
The asset is currently operated as a short-term rental property and is supported by a transferable Conditional Use
Permit (CUP), a highly limited entitlement within the neighborhood. With new approvals no longer being issued in
Little Italy, this designation represents a meaningful barrier to entry and a significant advantage over competing
properties.
In addition, the property is subject to a Mills Act contract, which provides a reduced property tax basis tied to its
historic designation. This structure results in materially lower operating expenses compared to similar assets,
improving overall investment performance.
The property was thoughtfully revitalized under the direction of Jonathan Segal, and reflects a cohesive blend of
architectural character and contemporary functionality. The eight detached studio residences are arranged in a
bungalow-style layout that prioritizes privacy and individuality—an uncommon feature in downtown multifamily
properties. Each unit includes a full kitchen, private bathroom, built-in Murphy bed, storage, and its own outdoor
patio space, creating a distinctive residential or hospitality experience.
The site’s configuration, with separate entrances and outdoor areas for each unit, supports a variety of operational
approaches. Whether maintained as a short-term rental asset, repositioned toward furnished mid-term leasing, or
operated as traditional multifamily housing, the property offers flexibility to adapt to evolving market conditions.
Positioned within walking distance of Little Italy’s restaurants, cafés, and retail corridors, as well as the San Diego
waterfront, the property benefits from consistent tenant and visitor demand. The surrounding area’s strong
employment base, lifestyle appeal, and limited supply of comparable properties further reinforce its long-term
desirability.
The Union Street Bungalows represents a rare combination of historic character, regulatory advantages, and
prime location—offering investors a differentiated asset with both immediate usability and enduring value in one
of San Diego’s most competitive rental markets.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$500,000
|
$217.01
|
| Other Income |
$2,400
|
$1.04
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$502,400
|
$218.06
|
| Taxes |
$14,956
|
$6.49
|
| Operating Expenses |
$293,760
|
$127.50
|
| Total Expenses |
$308,716
|
$133.99
|
| Net Operating Income |
$193,684
|
$84.06
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $500,000 |
| Annual Per SF | $217.01 |
| Other Income | |
|---|---|
| Annual | $2,400 |
| Annual Per SF | $1.04 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $502,400 |
| Annual Per SF | $218.06 |
| Taxes | |
|---|---|
| Annual | $14,956 |
| Annual Per SF | $6.49 |
| Operating Expenses | |
|---|---|
| Annual | $293,760 |
| Annual Per SF | $127.50 |
| Total Expenses | |
|---|---|
| Annual | $308,716 |
| Annual Per SF | $133.99 |
| Net Operating Income | |
|---|---|
| Annual | $193,684 |
| Annual Per SF | $84.06 |
Property Facts
| Price | $3,100,000 | Apartment Style | Garden |
| Price Per Unit | $387,500 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.11 AC |
| Cap Rate | 6.25% | Building Size | 2,304 SF |
| Gross Rent Multiplier | 8.45 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1926/2022 |
| Property Subtype | Apartment | ||
| Zoning | S - Special and/or Misc. | ||
| Price | $3,100,000 |
| Price Per Unit | $387,500 |
| Sale Type | Investment |
| Cap Rate | 6.25% |
| Gross Rent Multiplier | 8.45 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 0.11 AC |
| Building Size | 2,304 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1926/2022 |
| Zoning | S - Special and/or Misc. |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Microwave
- Washer/Dryer
- Heating
- Tile Floors
- Kitchen
- Hardwood Floors
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Breakfast Nook
- Freezer
- Patio
- Warming Drawer
- Window Coverings
Site Amenities
- Controlled Access
- Courtyard
- Fenced Lot
- Laundry Facilities
- Gated
- Furnished Units Available
- Gas Range
- Individual Locking Bedrooms
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 8 | - | 265 |
1 1
Exceptionally walkable
90/100
Moderately drivable
70/100
Strong public transit
80/100
Moderately bikeable
70/100
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Bungalows | 1525-1537 Union St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
