← Listing map
46Ha Sanctuary with River and Forest Close to the Beach - Playa Negra Realty
10 min drive to beach

Playa Junquillal · Guanacaste

46Ha Sanctuary with River and Forest Close to the Beach - Playa Negra Realty

Lots · 46.1 ha lot

via Playa Negra Realty · land asking

Weak build pick

Land · build scenario

Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on all-in cost
Conservative
0%
$9k/yr
Moderate· Our estimate
0%
$16k/yr
Optimistic
1%
$27k/yr

We're not perfect — we're working to make these numbers as accurate as possible. Spot an error, or have an idea? Let us know.

2 free intel views left · No account needed yet — each new property report or rental read uses one credit in this browser. for unlimited access.

Methodology

Comps & math

Start with the estimate blend — then scope, subject, search criteria, funnel, reconciliation, and exclusions. Same deterministic engine as the published estimate.

§1

Estimate blend & adjustments

Yearly income from the comps that move our published estimate — map synced with the table. Switch to Your estimate to pick which Airbnbs to use (same math, your set). Map yield stays our published number.

Pick at least 2 Airbnbs to estimate.

🏠 Subject 122 left out

Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.

Available nearby (122 of 122 · 4 km)

Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.

122 of 122 · 34 proven / 88 unproven
PickCompTypeSizeTTM revMatchWhy excluded
Ocean View Jungle Tree House - 3BR
0.6 km · 5.00★ (19)ocean view
Home / villa (title)
3BR/3BA
sleeps 8
$11k
$164/nt · 44% occ
$11k × 0.80 bed × 0.74 loc = $7k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean-View Tree House Surrounded by Nature
0.8 km · 4.50★ (13)ocean view
Home / villa (title)
2BR/2BA
sleeps 4
$19k
$209/nt · 32% occ
$19k × 0.74 loc = $14k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa de Descanso Mankü ~ Mankü Retreat House
1.0 km · 4.00★ (3)
Home / villa (title)
3BR/3BA
sleeps 10
$19k
$306/nt · 41% occ
$19k × 0.80 bed = $15k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Maison moderne avec vue panoramique sur l’océan
1.4 km · 0.00★ (1)tier b
Unknown
2BR/2BA
sleeps 4
$7k
$220/nt · 39% occ
$7k × 0.97 loc = $6k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cabina de Playa
1.5 km · 0.00★ (1)tier b
Unknown
1BR/1BA
sleeps 3
$2k
$83/nt · 14% occ
$2k × 1.25 bed × 0.97 loc = $2k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Caballito de Mar
1.5 km · 5.00★ (10)
Unknown
2BR/1BA
sleeps 6
$8k
$161/nt · 32% occ
$8k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Langosta, Paraíso Escondido
1.5 km · 5.00★ (42)proven
Entire home
3BR/2BA
sleeps 6
$7k
$123/nt · 26% occ
$7k × 0.80 bed = $6k
FairLow utilization — not used in estimate (soft calendar / far below same-bed peers).
Villa Ballena, Paraíso Escondido
1.6 km · 5.00★ (43)proventier b
Home / villa (title)
1BR/1BA
sleeps 4
$6k
$100/nt · 26% occ
$6k × 1.25 bed = $7k
Fair
Oceanview Villa prívate Pool
1.6 km · 4.50★ (5)ocean viewtier b
Home / villa (title)
3BR/3BA
sleeps 6
$17k
$353/nt · 55% occ
$17k × 0.80 bed × 0.72 loc = $10k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Toby
1.7 km · 0.00★ (1)
Home / villa (title)
3BR/2BA
sleeps 7
$1k
$179/nt · 20% occ
$1k × 0.80 bed = $1k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
#ecologicalstay near Playa Negra #casaoztica EV 🔌
1.7 km · 5.00★ (34)tier b
Unknown
2BR/1BA
sleeps 4
$3k
$92/nt · 21% occ
$3k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Private Pool Near the Beach
1.8 km · 4.50★ (8)tier b
Unknown
3BR/2BA
sleeps 8
$12k
$181/nt · 44% occ
$12k × 0.80 bed = $10k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cabana Francesa
1.8 km · 4.50★ (118)
Unknown
2BR/1BA
sleeps 5
$6k
$78/nt · 34% occ
$6k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Dpt. with views, inside the forest of Playa Negra
1.8 km · 4.50★ (43)tier b
Unknown
1BR/1BA
sleeps 2
$7k
$94/nt · 34% occ
$7k × 1.25 bed × 0.97 loc = $8k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Apartment Pinilla with 2 room, kitch, a/c
1.9 km · 4.50★ (7)
Condo (title)
2BR/1BA
sleeps 5
$8k
$116/nt · 31% occ
$8k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casas DiTi Paradise 3
1.9 km · 0.00★ (2)tier b
Home / villa (title)
2BR/1BA
sleeps 8
$5k
$190/nt · 20% occ
$5k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Two-bedroom budget eco cottage near Tamarindo
1.9 km · 5.00★ (9)
Unknown
2BR/1BA
sleeps 4
$3k
$62/nt · 36% occ
$3k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Feliz,Cozy 2BR Beach Home w/ Pool & Golf car
1.9 km · 5.00★ (8)
Home / villa (title)
2BR/2BA
sleeps 4
$9k
$208/nt · 29% occ
$9k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Paraiso
1.9 km · 5.00★ (5)tier b
Home / villa (title)
3BR/3BA
sleeps 9
$8k
$188/nt · 20% occ
$8k × 0.80 bed = $6k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Modern eco-friendly house in Playa Negra
2.0 km · 5.00★ (89)provenstrong optier b
Home / villa (title)
1BR/1BA
sleeps 4
$9k
$97/nt · 41% occ
$9k × 1.25 bed × 0.97 loc × 0.93 operator = $10k
Fair
Bungalow PACIFICO Playa Negra
2.1 km · 5.00★ (91)provenstrong optier b
Unknown
1BR/1BA
sleeps 3
$4k
$69/nt · 27% occ
$4k × 1.25 bed × 0.97 loc × 0.93 operator = $4k
FairStrict product type — no Airbnb propertyType or name match; excluded from headline.
Casa Anda - Modern Escape in Playa Negra
2.1 km · 5.00★ (13)
Home / villa (title)
2BR/2BA
sleeps 6
$46k
$229/nt · 60% occ
$46k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Quiet villa 3 bdr, huge parc, tropical wildlife
2.1 km · 5.00★ (10)tier b
Home / villa (title)
3BR/3BA
sleeps 6
$30k
$212/nt · 66% occ
$30k × 0.80 bed × 0.97 loc = $23k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Private Pool Oasis Near 5 Beaches &Top Restaurants
2.2 km · 5.00★ (60)provenstrong op
Entire home
3BR/2BA
sleeps 8
$17k
$302/nt · 26% occ
$17k × 0.80 bed × 0.93 operator = $13k
Fair
Henton,Fiv drive from the beach.
2.2 km · 5.00★ (4)
Unknown
2BR/2BA
sleeps 6
$29k
$219/nt · 36% occ
$29k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Olivia’s Casa With Pool
2.2 km · 0.00★ (1)tier b
Home / villa (title)
1BR/1BA
sleeps 6
$3k
$163/nt · 15% occ
$3k × 1.25 bed = $4k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa Negra - Pargos Creek.
2.2 km · 4.00★ (5)tier b
Unknown
1BR/1BA
sleeps 2
$0k
$38/nt · 8% occ
$0k × 1.25 bed × 0.97 loc = $0k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa C-Peace
2.2 km · 5.00★ (3)
Home / villa (title)
2BR/3BA
sleeps 6
$18k
$267/nt · 23% occ
$18k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa montaña y sol , Pinilla Santa Cruz
2.2 km
Unknown
2BR/1BA
sleeps 5
$41k
$112/nt · 100% occ
$41k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Lodge for Two in Playa Negra with Pool
2.2 km · 5.00★ (71)provenstrong op
Entire home
1BR/1BA
sleeps 2
$17k
$72/nt · 62% occ
$17k × 1.25 bed × 0.93 operator = $20k
Fair
One Bedroom Lodge with Pool in Playa Negra
2.2 km · 5.00★ (64)provenstrong op
Entire home
1BR/1BA
sleeps 2
$19k
$74/nt · 68% occ
$19k × 1.25 bed × 0.93 operator = $22k
Fair
Bungalow ATLANTICO Playa Negra
2.3 km · 4.50★ (68)tier b
Unknown
1BR/1BA
sleeps 3
$2k
$65/nt · 15% occ
$2k × 1.25 bed × 0.97 loc = $3k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ecovilla in secret place, pool quietness + monkeys
2.3 km · 5.00★ (42)proventier b
Entire home
2BR/2BA
sleeps 4
$14k
$149/nt · 48% occ
$14k × 0.97 loc = $14k
Fair
Fully Equipped Home with Private Pool, Playa Negra
2.4 km · 0.00★ (2)tier b
Home / villa (title)
3BR/3BA
sleeps 8
$23k
$329/nt · 87% occ
$23k × 0.80 bed × 0.97 loc = $18k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Spora Sunrise Loft – Pools & Beaches Retreat
2.4 km · 5.00★ (71)provenstrong op
Rental unit
Entire rental unit
1BR/1BA
sleeps 3
$10k
$100/nt · 34% occ
$10k × 1.25 bed × 0.93 operator = $11k
Fair
Altos de Pinilla
2.4 km · 0.00★ (2)
Unknown
2BR/1BA
sleeps 7
$7k
$158/nt · 28% occ
$7k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Paradise. well-being. top view. pool. beach 9min.
2.4 km · 5.00★ (64)provenstrong optier b
Entire home
2BR/1BA
sleeps 4
$13k
$78/nt · 57% occ
$13k × 0.97 loc × 0.93 operator = $12k
Fair
Paradise, well-being, great view, pool, beach 9min
2.4 km · 5.00★ (65)provenstrong optier b
Entire home
1BR/1BA
sleeps 2
$8k
$69/nt · 51% occ
$8k × 1.25 bed × 0.97 loc × 0.93 operator = $9k
LooseLeft out of headline pin pool — Pin ±1BR — 8 of 13 within 4 km (local proof — stop widen).
Green getaway, monkey haven, pool / wi-fi / A-C
2.4 km · 5.00★ (47)proventier b
Entire home
1BR/1BA
sleeps 2
$12k
$84/nt · 50% occ
$12k × 1.25 bed × 0.97 loc = $15k
LooseLeft out of headline pin pool — Pin ±1BR — 8 of 13 within 4 km (local proof — stop widen).
casa de playa (5 min de playa)
2.4 kmtier b
Home / villa (title)
1BR/1BA
sleeps 6
$2k
$64/nt · 39% occ
$2k × 1.25 bed = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Peaceful Cabaña, Central to Playa Negra & Dining
2.5 km · 5.00★ (7)tier b
Unknown
1BR/1BA
sleeps 3
$9k
$142/nt · 23% occ
$9k × 1.25 bed × 0.97 loc = $11k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cozy Casita Near the Beach & Skatepark
2.5 km · 5.00★ (7)tier b
Unknown
1BR/1BA
sleeps 2
$7k
$91/nt · 33% occ
$7k × 1.25 bed × 0.97 loc = $8k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Hostel en Playa Negra
2.5 km · 4.00★ (6)tier b
Unknown
1BR/1BA
sleeps 1
$3k
$25/nt · 55% occ
$3k × 1.25 bed × 0.97 loc = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Green Season Special 3bd home w pool - Pets ok!
2.6 km · 5.00★ (29)tier b
Entire home
3BR/3BA
sleeps 6
$9k
$172/nt · 42% occ
$9k × 0.80 bed = $7k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa de Playa cerca de Playa Negra #4
2.6 km · 4.50★ (5)tier b
Home / villa (title)
1BR/0BA
sleeps 3
$5k
$65/nt · 29% occ
$5k × 1.25 bed = $6k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean-view peaceful home, mountains, fast internet
2.6 km · 5.00★ (104)provenelite opocean viewtier b
Entire home
1BR/2BA
sleeps 4
$40k
$227/nt · 63% occ
$40k × 1.25 bed × 0.72 loc × 0.88 operator = $32k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Perro Loco Hills - Casa Paraíso
2.6 km · 0.00★ (2)tier b
Home / villa (title)
3BR/2BA
sleeps 7
$19k
$192/nt · 55% occ
$19k × 0.80 bed = $15k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
*Casa Mango Guanacaste*
2.6 km · 5.00★ (10)tier b
Home / villa (title)
3BR/1BA
sleeps 8
$14k
$166/nt · 41% occ
$14k × 0.80 bed = $12k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa Negra
2.6 km · 5.00★ (16)tier b
Unknown
2BR/1BA
sleeps 4
$2k
$81/nt · 13% occ
$2k × 0.97 loc = $2k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Mar
2.7 km · 5.00★ (6)tier b
Home / villa (title)
3BR/3BA
sleeps 6
$13k
$173/nt · 63% occ
$13k × 0.80 bed = $11k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Deluxe Villa w/ private pool
2.7 km · 4.00★ (14)tier b
Home / villa (title)
1BR/1BA
sleeps 3
$4k
$76/nt · 23% occ
$4k × 1.25 bed = $5k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Negra in Paraiso
2.7 km · 4.50★ (3)tier b
Home / villa (title)
3BR/2BA
sleeps 8
$18k
$262/nt · 26% occ
$18k × 0.80 bed = $15k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Private House with pool, fire pit and BBQ ranch.
2.7 km · 5.00★ (7)
Home / villa (title)
3BR/3BA
sleeps 10
$20k
$247/nt · 37% occ
$20k × 0.80 bed = $16k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Azul en Paraiso
2.7 km · 0.00★ (1)tier b
Home / villa (title)
2BR/2BA
sleeps 6
$4k
$278/nt · 85% occ
$4k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa de Playa cerca de Playa Negra
2.7 kmtier b
Home / villa (title)
1BR/1BA
sleeps 2
$8k
$63/nt · 60% occ
$8k × 1.25 bed = $10k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cabina #3 Villas de Flor
2.7 km · 5.00★ (15)tier b
Home / villa (title)
1BR/1BA
sleeps 2
$5k
$73/nt · 41% occ
$5k × 1.25 bed × 0.97 loc = $6k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Aldo’s Place #2 Playa Negra !
2.7 km · 5.00★ (6)tier b
Unknown
1BR/1BA
sleeps 2
$1k
$62/nt · 16% occ
$1k × 1.25 bed × 0.97 loc = $1k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Serene Stay at Rancho Dos Lunas.
2.8 km · 5.00★ (4)tier b
Unknown
2BR/1BA
sleeps 4
$3k
$64/nt · 83% occ
$3k × 0.97 loc = $3k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa montaña y sol ( Playa Avellanas) Guanacaste
2.8 km · 4.00★ (18)
Unknown
2BR/1BA
sleeps 5
$13k
$101/nt · 36% occ
$13k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Rio Verde Jungle Casita
2.8 km · 5.00★ (3)
Unknown
2BR/2BA
sleeps 5
$12k
$145/nt · 60% occ
$12k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Los Celajes
2.8 km · 4.50★ (10)tier b
Home / villa (title)
3BR/3BA
sleeps 6
$11k
$135/nt · 26% occ
$11k × 0.80 bed = $9k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa La Paz alojamiento con lindas vistas
2.8 km · 5.00★ (93)provenstrong opocean view
Entire home
3BR/4BA
sleeps 12
$43k
$193/nt · 62% occ
$43k × 0.80 bed × 0.74 loc × 0.93 operator = $24k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Playa montaña y sol
2.8 km · 0.00★ (2)
Unknown
2BR/1BA
sleeps 5
$8k
$111/nt · 20% occ
$8k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
PAMAR LOFT, Moderno Loft en medio de la Naturaleza
2.8 km · 5.00★ (12)tier b
Unknown
1BR/1BA
sleeps 2
$4k
$65/nt · 25% occ
$4k × 1.25 bed × 0.97 loc = $5k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Private Cabina at Peace Retreat (All-Inclusive)
2.8 km · 5.00★ (42)tier b
Unknown
1BR/1BA
sleeps 2
$8k
$84/nt · 75% occ
$8k × 1.25 bed × 0.97 loc = $9k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
LaMar bungalow #1, a 2 min en auto a playa negra
2.9 km · 5.00★ (107)provenelite optier b
Entire bungalow
1BR/1BA
sleeps 2
$17k
$73/nt · 63% occ
$17k × 1.25 bed × 0.97 loc × 0.88 operator = $18k
LooseLeft out of headline pin pool — Pin ±1BR — 8 of 13 within 4 km (local proof — stop widen).
Cocobolo House☀️🏄🏽‍♂️🌴
2.9 km · 4.50★ (51)tier b
Home / villa (title)
3BR/2BA
sleeps 6
$9k
$144/nt · 40% occ
$9k × 0.80 bed × 0.88 loc = $6k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Jungle Home
2.9 km · 0.00★ (1)luxe STR (title)tier b
Home / villa (title)
2BR/2BA
sleeps 4
$19k
$196/nt · 43% occ
$19k × 0.86 luxe × 0.88 loc = $15k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa tipo loft-Piscina cerca de Playa avellanas
2.9 km · 5.00★ (68)provenstrong opocean view
Entire loft
1BR/1BA
sleeps 4
$13k
$79/nt · 43% occ
$13k × 1.25 bed × 0.74 loc × 0.93 operator = $11k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Spacious home private pool near popular surf beach
2.9 km · 5.00★ (44)proven
Entire home
3BR/3BA
sleeps 13
$33k
$170/nt · 46% occ
$33k × 0.80 bed = $26k
LooseLeft out of headline pin pool — Pin ±1BR — 8 of 13 within 4 km (local proof — stop widen).
Casa Bus los Guanacastes
2.9 km · 5.00★ (35)proventier b
Home / villa (title)
1BR/1BA
sleeps 4
$12k
$68/nt · 59% occ
$12k × 1.25 bed × 0.97 loc = $15k
LooseLeft out of headline pin pool — Pin ±1BR — 8 of 13 within 4 km (local proof — stop widen).
Villa Nanku Casa con piscina cerca playa Avellanas
3.0 km · 5.00★ (5)tier b
Home / villa (title)
3BR/2BA
sleeps 8
$16k
$232/nt · 50% occ
$16k × 0.80 bed × 0.88 loc = $11k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Paraiso de Vida Secluded 3/3, Surrounded by Nature
3.0 km · 5.00★ (30)tier b
Unknown
3BR/3BA
sleeps 7
$7k
$229/nt · 26% occ
$7k × 0.80 bed = $6k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Jacuzzi Huge pool for Swimmers 2 Bedroom Bungalow
3.1 km · 5.00★ (69)provenstrong op
Unknown
2BR/1BA
sleeps 5
$14k
$86/nt · 46% occ
$14k × 0.93 operator = $13k
FairStrict product type — no Airbnb propertyType or name match; excluded from headline.
Private Cabina at Peace Retreat (All-Inclusive)
3.1 km · 5.00★ (50)tier b
Unknown
1BR/1BA
sleeps 2
$7k
$79/nt · 72% occ
$7k × 1.25 bed × 0.97 loc = $8k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Semi Olympic Pool-Jacuzzi great views Bungalow
3.1 km · 5.00★ (43)proven
Unknown
1BR/1BA
sleeps 4
$18k
$85/nt · 63% occ
$18k × 1.25 bed = $23k
LooseStrict product type — no Airbnb propertyType or name match; excluded from headline.
Hotel Baliyana Lodge "KELIA"
3.1 km · 5.00★ (81)provenstrong op
Private room in bed and breakfast
1BR/1BA
sleeps 2
$7k
$78/nt · 28% occ
$7k × 1.25 bed × 0.93 operator = $8k
LooseStrict product type — hotel/private room STR excluded from sale-property headline.
Tree House Villa *Jungle View*
3.1 km · 4.50★ (12)tier b
Home / villa (title)
3BR/5BA
sleeps 6
$21k
$217/nt · 49% occ
$21k × 0.80 bed × 0.88 loc = $15k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Private Bungalow at Peace Retreat (All Inclusive)
3.1 km · 0.00★ (1)tier b
Unknown
1BR/1BA
sleeps 2
$11k
$196/nt · 60% occ
$11k × 1.25 bed × 0.97 loc = $13k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Kantuta con piscina at Pinilla Highlands
3.2 km · 5.00★ (67)provenstrong opocean view
Entire loft
1BR/1BA
sleeps 4
$11k
$77/nt · 38% occ
$11k × 1.25 bed × 0.74 loc × 0.93 operator = $9k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Two bedroom forest cottage Avellanas beach
3.2 km · 4.50★ (8)tier b
Unknown
2BR/1BA
sleeps 4
$6k
$59/nt · 29% occ
$6k × 0.85 loc = $5k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
2BR - 2BTH Beach House w/ Pool
3.2 km · 5.00★ (19)tier b
Home / villa (title)
2BR/2BA
sleeps 4
$20k
$176/nt · 46% occ
$20k × 0.88 loc = $17k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Tropical united vacation, 1 to 5 people
3.2 km · 5.00★ (18)tier b
Unknown
1BR/1BA
sleeps 5
$0k
$72/nt · 12% occ
$0k × 1.25 bed × 0.85 loc = $0k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
House in the Heavens With Panoramic Ocean Views
3.3 km · 5.00★ (5)ocean view
Home / villa (title)
3BR/3BA
sleeps 7
$44k
$418/nt · 71% occ
$44k × 0.80 bed × 0.74 loc = $26k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Rupia Manzu Habitar
3.3 km
Unknown
1BR/1BA
sleeps 2
$4k
$104/nt · 31% occ
$4k × 1.25 bed = $4k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Blanca en Paraiso
3.4 km · 5.00★ (11)tier b
Home / villa (title)
3BR/2BA
sleeps 8
$11k
$251/nt · 20% occ
$11k × 0.80 bed × 0.88 loc = $8k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Nueva casa Uyuni·Piscina y vista a la naturaleza
3.4 km · 5.00★ (21)
Home / villa (title)
2BR/2BA
sleeps 10
$18k
$173/nt · 68% occ
$18k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
UNIQUE 2 BEDROOM HOUSE WITH POOL & OCEAN VIEW-NEW!
3.4 km · 5.00★ (85)provenstrong opocean view
Entire home
2BR/2BA
sleeps 4
$25k
$133/nt · 75% occ
$25k × 0.74 loc × 0.93 operator = $17k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Casa Kalana Surf House Just Steps From The Ocean!!
3.4 km · 5.00★ (62)walk to beachtier b
Entire home
3BR/2BA
sleeps 6
$4k
$171/nt · 18% occ
$4k × 0.80 bed × 0.85 loc = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa Negra Villas #3, Surf & Yoga
3.4 km · 5.00★ (90)provenstrong opwalk to beachtier b
Entire cottage
2BR/1BA
sleeps 6
$11k
$82/nt · 55% occ
$11k × 0.85 loc × 0.93 operator = $9k
LooseWalk-to-beach listing — subject lacks beach access (apple-to-apple pool).
Playa Negra Villas #2, Surf & Yoga
3.4 km · 5.00★ (168)provenelite opwalk to beachtier b
Entire cottage
1BR/1BA
sleeps 4
$8k
$76/nt · 52% occ
$8k × 1.25 bed × 0.85 loc × 0.88 operator = $8k
LooseWalk-to-beach listing — subject lacks beach access (apple-to-apple pool).
Casa Pacifico Playa Negra-Toucan 3rd Floor
3.5 km · 0.00★ (1)tier b
Home / villa (title)
2BR/2BA
sleeps 4
$14k
$404/nt · 13% occ
$14k × 0.85 loc = $12k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Marycielo Jungle & Beach House
3.5 km · 5.00★ (32)provenwalk to beachtier b
Entire home
3BR/2BA
sleeps 7
$62k
$284/nt · 73% occ
$62k × 0.80 bed × 0.88 loc = $44k
LooseWalk-to-beach listing — subject lacks beach access (apple-to-apple pool).
3BR 2BA Island House in Heart of Playa Negra
3.5 km · 5.00★ (21)tier b
Home / villa (title)
3BR/2BA
sleeps 6
$16k
$169/nt · 52% occ
$16k × 0.80 bed × 0.85 loc = $11k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
MorningCloud amazing views tiny house near beaches
3.5 km · 5.00★ (116)provenelite opocean view
Tiny home
1BR/1BA
sleeps 4
$11k
$70/nt · 44% occ
$11k × 1.25 bed × 0.74 loc × 0.88 operator = $9k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Casa Maia - Chic Skoolie @ Balu Retreat Center
3.5 km · 4.50★ (18)
Home / villa (title)
1BR/2BA
sleeps 3
$12k
$84/nt · 40% occ
$12k × 1.25 bed × 0.88 loc = $13k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Huge swimmer pool Jacuzzi with views/ Studio
3.5 km · 5.00★ (49)
Condo (title)
1BR/1BA
sleeps 4
$2k
$56/nt · 58% occ
$2k × 1.25 bed = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Gungun- Villa Isabela
3.6 km · 5.00★ (241)provenlegend opocean viewtier b
Entire home
1BR/1BA
sleeps 2
$32k
$161/nt · 58% occ
$32k × 1.25 bed × 0.63 loc × 0.81 operator = $21k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Casa Cielo #7
3.6 km · 4.50★ (7)tier b
Home / villa (title)
2BR/1BA
sleeps 4
$4k
$200/nt · 31% occ
$4k × 0.85 loc = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Celine House In Guanacaste, Playa Negra
3.6 km · 4.50★ (9)
Home / villa (title)
2BR/2BA
sleeps 5
$10k
$135/nt · 35% occ
$10k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
El Chic Shack, Authentic Gem Walk to the Beach
3.6 km · 5.00★ (46)walk to beachtier b
Unknown
2BR/1BA
sleeps 4
$8k
$93/nt · 97% occ
$8k × 0.85 loc = $7k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Paraiso Suizo, Playa Negra (Delfin)
3.6 km · 5.00★ (16)tier b
Unknown
1BR/1BA
sleeps 4
$11k
$169/nt · 26% occ
$11k × 1.25 bed × 0.85 loc = $11k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
"Villa Paraiso Jacques" PrivPool, Horses & beach
3.7 km · 5.00★ (14)
Home / villa (title)
2BR/2BA
sleeps 6
$43k
$336/nt · 70% occ
$43k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Glamping Rupia Manzu. Vive la experiencia
3.7 km · 5.00★ (32)
Unknown
1BR/2BA
sleeps 2
$1k
$43/nt · 25% occ
$1k × 1.25 bed = $1k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Tropical Fox House
3.7 km · 5.00★ (4)
Home / villa (title)
2BR/1BA
sleeps 4
$6k
$103/nt · 44% occ
$6k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Amazing views hilltop treehouse near surf beaches
3.7 km · 4.50★ (126)
Unknown
1BR/1BA
sleeps 6
$7k
$127/nt · 25% occ
$7k × 1.25 bed = $9k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Julia Playa Negra with Pool
3.7 km · 4.50★ (37)tier b
Home / villa (title)
3BR/1BA
sleeps 6
$11k
$100/nt · 41% occ
$11k × 0.80 bed × 0.85 loc = $8k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
A- Rita & Sonny Beach Apartment
3.8 km · 5.00★ (75)provenstrong opbeachfrontocean view
Rental unit → Condo (title)
Entire rental unit
1BR/1BA
sleeps 2
$11k
$105/nt · 40% occ
$11k × 1.25 bed × 0.58 loc × 0.93 operator = $8k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Playa Negra Tropical Paradise bungalow
3.8 km · 4.50★ (60)tier b
Unknown
1BR/1BA
sleeps 3
$1k
$67/nt · 14% occ
$1k × 1.25 bed × 0.85 loc = $1k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
La Joya de Callejones
3.8 km · 5.00★ (189)provenelite opbeachfrontocean view
Entire bungalow
2BR/1BA
sleeps 4
$20k
$116/nt · 57% occ
$20k × 0.58 loc × 0.88 operator = $10k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
"Villa Kaliah Luz" w/ Pool, Horses & Beach Nearby
3.8 km · 5.00★ (11)
Home / villa (title)
2BR/2BA
sleeps 6
$51k
$308/nt · 70% occ
$51k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
#2 Rita & Sonny Beach Apartment
3.8 km · 5.00★ (28)
Condo (title)
1BR/1BA
sleeps 2
$8k
$105/nt · 43% occ
$8k × 1.25 bed × 0.78 loc = $8k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
The Artist Sanctuary - Dreamlike Jungle House
3.8 km · 5.00★ (3)
Home / villa (title)
1BR/2BA
sleeps 4
$21k
$80/nt · 95% occ
$21k × 1.25 bed = $26k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Rancho Nativo - Ocean view, Playa Negra
3.9 km · 5.00★ (66)provenstrong opbeachfrontocean viewtier b
Entire home
3BR/2BA
sleeps 8
$22k
$209/nt · 49% occ
$22k × 0.80 bed × 0.56 loc × 0.93 operator = $9k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Beachfront Oasis Overlooking Playa Callejones
3.9 km · 5.00★ (133)provenelite opbeachfrontocean view
Entire home
2BR/1BA
sleeps 4
$35k
$188/nt · 60% occ
$35k × 0.58 loc × 0.88 operator = $18k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Majestic Ocean & Jungle Views
3.9 km · 5.00★ (32)provenocean view
Unknown
3BR/4BA
sleeps 6
$29k
$180/nt · 87% occ
$29k × 0.80 bed × 0.74 loc = $17k
LooseOcean-view listing — apple-to-apple pool uses non-view comps only.
Oceam View
3.9 km · 3.50★ (8)
Unknown
1BR/1BA
sleeps 2
$0k
$75/nt · 15% occ
$0k × 1.25 bed = $0k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
belle maison proche des plages.
3.9 km · 5.00★ (8)
Unknown
2BR/1BA
sleeps 4
$2k
$89/nt · 21% occ
$2k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa Junquillal/Apt 1 hab/Naturaleza/Paz/Playa
3.9 km · 5.00★ (5)
Condo (title)
1BR/1BA
sleeps 2
$3k
$82/nt · 29% occ
$3k × 1.25 bed = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Beach House w/Pool in Avellanas
4.0 km · 4.50★ (11)luxe STR (title)
Home / villa (title)
3BR/4BA
sleeps 10
$44k
$240/nt · 56% occ
$44k × 0.80 bed × 0.86 luxe = $31k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casita de Playa near Avellanas-Tamarindo
4.0 km · 0.00★ (1)
Unknown
2BR/2BA
sleeps 6
$0k
$96/nt · 7% occ
$0k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
C- Rita & Sonny Beach Apartment
4.0 km · 5.00★ (40)proven
Condo (title)
1BR/1BA
sleeps 2
$7k
$105/nt · 37% occ
$7k × 1.25 bed × 0.78 loc = $7k
LooseBeachfront listing — subject is not beachfront (apple-to-apple pool).
§2

Assignment scope & assumptions

Engine
V5 · lot
Blend method
Weighted blend
Estimate basis
Low indication
Intended use
Investor due-diligence support

Automated STR income screen for investor due diligence — not a USPAP appraisal, not a broker price opinion, not investment advice.

§3

Subject property

Product
Lots · land
Size
2BR
Asking
$3.5M
§5

Comp selection funnel

1Market search122All unique STR comps within 4 km of subject pin.
2Proven operators474.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted3313 received positive weight after filters.
4Headline blend8Positive-weight picks that move published headline.
  • Apple-to-apple headline pool — non-view proven operators only (subject has no confirmed ocean view). · Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
  • Pin ±1BR — 8 of 13 within 4 km (local proof — stop widen).
  • Headline band: low $7k · reconciled $13k · high $22k — min / weight-average / max of bed/location-scaled comps in the table.
§6

Calculation walkthrough

  1. 1Per-comp scaleraw TTM × bed scale × location descale × operator descaleBed scale bridges ±1BR comps to subject size. Location/luxury descale removes product premiums the subject lacks. Operator descale strips elite track-record lift (4.9★+ / deep reviews) — for-sale buyers start unproven.
  2. 2Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
  3. 3×Near-small-proofConservative bed bridgeV5 home — band winsor on blend ≥3; weights encode pool, view, walk, product and operator descale.
  4. 4Weighted bandLow / reconciled / high on 8 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
  5. 5Headline revenueReconciled indication → $16k/yr
  6. 6÷Gross yield$16k ÷ $3.5M = 0.4%
§7

Rejected from pool

127 comps did not move the estimate — summary by exclusion reason. Full list (same product type as subject) is collapsed under §1 Estimate blend.

Not proven operator (88)View alignment (12)Outside headline blend (5)Product type mismatch (4)Walk / beach alignment (4)Low utilization (1)
§8

Reconciliation

  • Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
  • 8 of 8 headline comps carry bed, luxury, location, or operator descale before weighting.

Map pick (single estimate)

  • We rank every feasible bed × finish tier at this pin and publish the best defensible gross yield on all-in cost.
  • This lot: 2BR premium · Reconciled indication revenue ~$16k/yr ÷ $3.9M all-in → ~0.4% gross.
  • That pick drives map cards, rank, and the cached block at the top of the build pro forma — not the stress-test rows for other bedroom counts.

All-in cost (denominator)

  • Land (asking) + construction at ~$1,600/m² Premium (in-house) × villa m² + pool/site works (~$45,000) + FF&E + ~18% soft costs.
  • Typical Gold Coast contractor quotes run $1,200–2,400/m² — our rate is the operator's in-house crew, not a market quote.
  • +$17k incremental recipe capex for tier add-ons (hot tub, outdoor living, …).

Value on completion & build-vs-buy

  • Uses the same Reconciled indication revenue as gross yield — not a higher median band.
  • NOI = our estimate revenue × (1 − 40% operating expenses).
  • Stabilized value = NOI ÷ 10% cap rate.
  • Build-vs-buy equity = that value minus all-in cost (land + build + recipe).

What we excluded or flagged

  • Recipe gaps vs local winners: Gym / fitness.
  • The “What to build here” table stress-tests other bedroom counts at your selected finish tier using the same comp radius but without re-running the full recipe engine — expect lower numbers on thin 2BR pools.
§9

Limiting conditions

  • Broker asking price and listing copy — not verified sale or operating statements.
  • STR revenue from AirROI trailing-twelve-months; forward seasonality not projected separately.
  • Gallery vision segment is photo-based; finish gaps may lag physical inspection.
  • Coordinates approximate when broker omits parcel pin — headline withheld.
  • Gross yield excludes capex, furnishing, management, tax, and financing.

Next steps

Automated screen — open Check before you offer for what still needs a human double-check before you wire. Want me in the loop? Deal Desk builds a shortlist around homes like this.