Log In/Sign Up
Your email has been sent.
California Dreams Hostel - Ocean Beach 3790 Udall St 5 Room Hostel San Diego, CA 92107 $5,700,000 ($1,140,000/Room) 4.41% Cap Rate



Investment Highlights
- Rare Point Loma Location; Buy Contiguous 2 Parcels Seperately Or Together
- California Dreams Hostel Group Has Operated 3 of San Diego’s Highest-Reviewed Budget Properties
- 9,906 Square Foot Lot On 2 Parcels; 8,448 SF Total Building Area; Extremely Well Maintained
- 17-Room Hostel & Adjacent Duplex Master-Leased NNN (Until 2032)By Successful LA Operator
- Traveller Choice Award Winner; 4.41% Blended Cap Rate; Operator Flexible To Extend Lease At Closing
Executive Summary
CBRE is pleased to present California Dreams Hostel, a rare opportunity to acquire two adjacent master-leased assets (until 2032) in the heart of Point Loma, one of San Diego’s most supply-constrained and desirable coastal submarkets. Located along Udall Street, these properties may be purchased individually or together, offering investors flexibility to target stable income, long-term appreciation, or a blended portfolio strategy. 3790 Udall Street is the 17-room hostel parcel (parcel 1) at ±5,032 SF situated on 4,825 SF of land, offering NNN income with minimal landlord responsibility. The property provides long-term, predictable cash flow with operator paying all operating expenses, including taxes, insurance, and maintenance, resulting in rent equal to NOI. The adjacent duplex at 3778–3880 Udall Street (parcel 2) is a fully renovated building totaling approximately 1,896 SF on 5,114 SF of land, featuring a desirable unit mix of one 3-bedroom/2-bath unit and one 2-bedroom/2-bath unit, both with modern finishes and garage parking. The duplex is leased through June 2028 (and ready for a lengthy extension based on buyer preference, currently renting at $6,500 per month, with 3% annual rent increases built into the lease structure.
3790 Udall Street | True NNN Investment | 17 Room-Hostel | $3,800,000 | 5.56% Cap Rate Master Lease Until 2032
&
3778–3880 Udall Street | Renovated Duplex with Long-Term Upside | $1,900,000;: $6,500/month Master Lease
California Dreams Hostel Group has operated three of San Diego’s highest-reviewed budget properties continuously since 2017. Their flagship Lucky D’s holds the #1 TripAdvisor ranking out of 72 specialty lodging properties in San Diego — a Travelers’ Choice Award winner — and is one of the most-booked properties in the city. Multi-site operations across Pacific Beach, Ocean Beach, and Downtown demonstrate scalable brand management and consistent guest experience delivery.
3790 Udall Street | True NNN Investment | 17 Room-Hostel | $3,800,000 | 5.56% Cap Rate Master Lease Until 2032
&
3778–3880 Udall Street | Renovated Duplex with Long-Term Upside | $1,900,000;: $6,500/month Master Lease
California Dreams Hostel Group has operated three of San Diego’s highest-reviewed budget properties continuously since 2017. Their flagship Lucky D’s holds the #1 TripAdvisor ranking out of 72 specialty lodging properties in San Diego — a Travelers’ Choice Award winner — and is one of the most-booked properties in the city. Multi-site operations across Pacific Beach, Ocean Beach, and Downtown demonstrate scalable brand management and consistent guest experience delivery.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Amenities
- Pool
- High Speed Internet Access
- Patio
- Public Access Wifi
- Smoke-Free
- Hot Tub
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Guest Room | 5 | $98.00 | - |
1 1
Walk Score®
Very Walkable (88)
Property Taxes
| Parcel Number | 449-472-12 | Improvements Assessment | $649,458 |
| Land Assessment | $757,701 | Total Assessment | $1,407,159 |
Property Taxes
Parcel Number
449-472-12
Land Assessment
$757,701
Improvements Assessment
$649,458
Total Assessment
$1,407,159
1 of 18
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
California Dreams Hostel - Ocean Beach | 3790 Udall 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.
