walk to beach
Playa Hermosa · Guanacaste
Bella Hermosa - Playa Hermosa - Tammy Sells Costa Rica
Condos · 1 bd · 1 ba · 646 sqft
$299,000
View broker listing ↗via Tammy Sells Costa Rica · asking
Weak pick
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
4%
$11k/yr
Moderate· Our estimate
5%
$14k/yr
Optimistic
5%
$15k/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.
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 90 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (90 of 90 · 4 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
90 of 90 · 38 proven / 52 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Great Relaxing Oasis 365 @ PlayaHermosa 0.1 km · 4.95★ (28)walk to beach | Entire serviced apartment | 1BR/1BA sleeps 3 | $15k $194/nt · 42% occ $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful quiet 2 bedroom apartment 0.2 km · 4.90★ (54)provenstrong opwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 2BR/1BA sleeps 4 | $20k $135/nt · 47% occ $20k × 0.80 bed × 0.93 operator = $15k | Strong | Did not enter weighted blend. | |
Casa Blonies - Designer Beach Apt. - Coco Suite 0.6 km · 4.80★ (60)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $47k $201/nt · 74% occ $47k × 0.80 bed = $37k | Strong | Did not enter weighted blend. | |
Brand new condo in Playa Hermosa 0.6 km · 4.90★ (34)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $26k $206/nt · 49% occ $26k × 0.80 bed = $20k | Strong | Did not enter weighted blend. | |
Beautiful Apartment #1 in Vista Hermosa Condominium 0.6 km · 4.70★ (92) | Entire condo | 2BR/2BA sleeps 6 | $15k $101/nt · 56% occ $15k × 0.80 bed × 0.88 loc = $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Apartment (3pax) 0.7 km · 4.90★ (26) | Condo (title) | 1BR/1BA sleeps 3 | $10k $86/nt · 49% occ $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo Camellia with Pool and water falls 0.7 km · 5.00★ (2) | Condo (title) | 2BR/1BA sleeps 6 | $10k $281/nt · 22% occ $10k × 0.80 bed = $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Studio Apartment Terrace Pool with water fall 0.7 km · 4.15★ (6) | Condo (title) | 1BR/1BA sleeps 2 | $1k $121/nt · 4% occ $1k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lovely Studio & Pool w/Security 0.7 km · 4.95★ (345)walk to beachocean viewtier b | Condo (title) | 1BR/1BA sleeps 2 | $13k $116/nt · 67% occ $13k × 0.95 loc = $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Studio, Aparthotel Hermosa Paradise 0.8 km · 4.55★ (7)walk to beach | Entire condo | 1BR/1BA sleeps 2 | $12k $100/nt · 44% occ $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Q • 2BR Oceanview Penthouse • 5 Guests 0.8 km · 4.15★ (6)ocean viewtier b | Condo (title) | 2BR/3BA sleeps 5 | $23k $214/nt · 38% occ $23k × 0.80 bed × 0.70 loc = $13k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hermosa del Mar Luxury Beach Apartment. 0.8 km · 4.90★ (104)provenstrong opluxe STR (title) | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 6 | $38k $274/nt · 53% occ $38k × 0.80 bed × 0.86 luxe × 0.93 operator = $24k | Strong | Did not enter weighted blend. | |
Condo luxury, ocean view, near the beach 0.9 km · 5.00★ (31)provenwalk to beachocean viewluxe STR (title) | Condo (title) | 2BR/2BA sleeps 4 | $37k $362/nt · 56% occ $37k × 0.80 bed × 0.86 luxe × 0.74 loc = $19k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
New apartment for 6 people 1.0 km · 4.00★ (3) | Condo (title) | 2BR/1BA sleeps 6 | $9k $198/nt · 50% occ $9k × 0.80 bed = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Studio apartment with gorgeous community pool 1.1 km · 4.50★ (90) | Condo (title) | 0BR/1BA sleeps 4 | $3k $74/nt · 34% occ $3k × 1.10 bed = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Beautiful Beachside Apartment for rent 1.1 km · 5.00★ (6)walk to beach | Rental unit → Condo (title) Entire rental unit | 1BR/2BA sleeps 2 | $3k $79/nt · 56% occ $3k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy Resort Beach Condo in Playa Hermosa 1.3 km · 4.75★ (104)proven | Condo (title) | 1BR/1BA sleeps 4 | $17k $155/nt · 59% occ $17k | Strong | — | |
New Listing • Pacifico L704 • Playas del Coco 1.6 km · 5.00★ (1)tier b | Condo (title) | 2BR/2BA sleeps 4 | $1k $178/nt · 22% occ $1k × 0.80 bed = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Rooftop w/ ocean view | Studio 1.6 km · 4.50★ (64)ocean viewtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $21k $64/nt · 86% occ $21k × 0.71 loc = $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful condo/covered balcony with ocean view!! 1.6 km · 4.75★ (94)ocean view | Condo (title) | 1BR/1BA sleeps 4 | $9k $126/nt · 62% occ $9k × 0.74 loc = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Villa w/Covered Patio | Walk to Beach 1.7 km · 4.90★ (84)provenstrong opwalk to beachocean view | Entire condo | 1BR/1BA sleeps 4 | $26k $133/nt · 76% occ $26k × 0.74 loc × 0.93 operator = $18k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Nice apartment in the best area of Las Palmas 1.7 km · 4.90★ (112)provenstrong opwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $12k $66/nt · 62% occ $12k × 0.93 operator = $11k | Strong | — | |
Long term studio | modern|working space 1.7 km · 4.50★ (32)tier b | Condo (title) | 1BR/1BA sleeps 2 | $2k $72/nt · 26% occ $2k × 0.96 loc = $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
A little bit of Paradise Ground Floor Studio 1.8 km · 5.00★ (3)tier b | Condo (title) | 0BR/1BA sleeps 2 | $9k $84/nt · 56% occ $9k × 1.10 bed = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Convenient 1BR Waterview Club Voca | Patio 1.8 km · 4.70★ (28)tier b | Rental unit Entire rental unit | 0BR/1BA sleeps 3 | $2k $120/nt · 26% occ $2k × 1.10 bed = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Paradise Studio 1.8 kmtier b | Condo (title) | 1BR/1BA sleeps 4 | $2k $144/nt · 20% occ $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach condo for vacation or remote office-2BR/1.5B 1.8 km · 5.00★ (15)beachfronttier b | Entire condo | 2BR/2BA sleeps 4 | $7k $107/nt · 54% occ $7k × 0.80 bed × 0.88 loc = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Priv. Rooftop 6 Pools walk to the beach 2.0 km · 4.90★ (140)provenstrong opwalk to beachocean viewtier b | Entire condo | 1BR/1BA sleeps 3 | $22k $128/nt · 61% occ $22k × 0.69 loc × 0.93 operator = $14k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Studio Near Beach | A/C + Great WIFI/Free Parking 2.0 km · 4.50★ (18)walk to beachtier b | Condo (title) | 0BR/1BA sleeps 2 | $12k $69/nt · 60% occ $12k × 1.10 bed = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Beach Second Floor Studio with Hill view 2.0 km · 4.80★ (17)tier b | Entire condo | 0BR/1BA sleeps 2 | $10k $74/nt · 52% occ $10k × 1.10 bed × 0.97 loc = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
OCEAN VIEW COMFORTABLE CONDO BY THE OWNER, 6 POOLS 2.0 km · 4.95★ (251)provenelite opwalk to beachocean viewtier b | Entire condo | 2BR/2BA sleeps 5 | $29k $145/nt · 63% occ $29k × 0.80 bed × 0.72 loc × 0.88 operator = $15k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Las Torres N 40 2.1 km · 4.60★ (231)walk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $15k $79/nt · 55% occ $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
LasTorres17_Cozy studio 200m to the Beach 2.1 km · 4.60★ (165) | Entire condo | 1BR/1BA sleeps 3 | $14k $64/nt · 64% occ $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Boho Beach Condo 2.2 km · 4.80★ (43)proven | Entire condo | 2BR/1BA sleeps 4 | $17k $100/nt · 50% occ $17k × 0.80 bed = $14k | Fair | Did not enter weighted blend. | |
Beach Apartment with Pool 2.2 km · 4.80★ (65)provenwalk to beach | Entire condo | 1BR/1BA sleeps 2 | $13k $72/nt · 86% occ $13k | Fair | — | |
Spacious Las Palmas Condo with Pool -Great Wi-Fi 2.2 km · 4.95★ (73)provenstrong opwalk to beachocean viewtier b | Entire condo | 1BR/1BA sleeps 4 | $11k $93/nt · 46% occ $11k × 0.74 loc × 0.93 operator = $8k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
★ Las Palmas - Spacious 2 BR - 7 mins to beach ★ 2.2 km · 4.60★ (57)walk to beachtier b | Condo (title) | 2BR/1BA sleeps 5 | $5k $106/nt · 53% occ $5k × 0.80 bed × 0.93 loc = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Las Torres #9 2.2 km · 4.75★ (209)proven | Entire condo | 1BR/1BA sleeps 2 | $12k $60/nt · 62% occ $12k | Fair | — | |
Relaxing 2-Bedroom Coco Beach Condo With Pool 2.3 km · 4.85★ (190)provenwalk to beach | Entire condo | 2BR/2BA sleeps 6 | $21k $108/nt · 61% occ $21k × 0.80 bed = $17k | Fair | Did not enter weighted blend. | |
Lovely Condo in Playa del Coco 2.3 km · 5.00★ (89)provenstrong op | Condo (title) | 2BR/2BA sleeps 4 | $14k $108/nt · 46% occ $14k × 0.80 bed × 0.93 operator = $10k | Fair | Did not enter weighted blend. | |
Peaceful & Comfortable Studio in Pacifico House 2.3 km · 5.00★ (179)tier b | Condo (title) | 1BR/1BA sleeps 2 | $7k $123/nt · 58% occ $7k × 0.93 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
El Coco Beach Apartment A/C fully equipped 2.4 km · 4.75★ (294)proven | Condo (title) | 2BR/2BA sleeps 5 | $12k $83/nt · 53% occ $12k × 0.80 bed = $10k | Fair | Did not enter weighted blend. | |
Casa Tropico in beautiful Playa del Coco 2.4 km · 4.95★ (36)provenwalk to beach | Entire condo | 2BR/2BA sleeps 4 | $16k $191/nt · 40% occ $16k × 0.80 bed = $13k | Loose | Did not enter weighted blend. | |
Studio 2 with balcony just 100 m to the beach 2.4 km · 4.60★ (48) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $9k $61/nt · 51% occ $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Studio 1 with balcony just 100 m to the beach 2.5 km · 4.70★ (93) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $7k $61/nt · 48% occ $7k × 0.88 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfort & Location in Las Palmas, Coconut Beaches 2.5 km · 4.65★ (3) | Condo (title) | 2BR/2BA sleeps 4 | $9k $144/nt · 34% occ $9k × 0.80 bed × 0.88 loc = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Costa Rica Studio Oasis/Walking Distance to Beach 2.6 km · 4.95★ (20)walk to beachtier b | Entire condo | 1BR/1BA sleeps 2 | $9k $121/nt · 47% occ $9k × 0.97 loc = $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacifico Escape • King Bed + Fast WiFi/Laundry 2.6 km · 4.85★ (36)provenwalk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $30k $135/nt · 72% occ $30k × 0.93 loc = $28k | Fair | — | |
Comfortable ground floor studio 2.6 km · 3.50★ (2) | Condo (title) | 1BR/1BA sleeps 3 | $6k $98/nt · 53% occ $6k × 0.88 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Chavarria and Mejía Coco apartment #3 2.6 km · 5.00★ (41)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 0BR/1BA sleeps 3 | $11k $55/nt · 56% occ $11k × 1.10 bed = $12k | Loose | Did not enter weighted blend. | |
Renovated Apartment in Villa Riviera, Las Palmas! 2.7 km · 4.55★ (35)walk to beach | Entire condo | 2BR/2BA sleeps 4 | $17k $138/nt · 64% occ $17k × 0.80 bed × 0.88 loc = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cocomarindo-Ground floor in front of the pool 2.7 km · 4.75★ (68)provenwalk to beach | Entire condo | 1BR/1BA sleeps 4 | $15k $120/nt · 68% occ $15k | Fair | — | |
Beachtown Oasis beside Avenue Centrale in Coco 2.7 km · 4.95★ (147)provenelite opwalk to beachocean viewtier b | Entire condo | 2BR/2BA sleeps 4 | $17k $93/nt · 56% occ $17k × 0.80 bed × 0.74 loc × 0.88 operator = $9k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Luxury Condo w/ Terrace, Pools & Beach Club Access 2.8 km · 4.85★ (99)provenwalk to beachocean viewluxe STR (title) | Entire condo | 2BR/2BA sleeps 4 | $37k $179/nt · 65% occ $37k × 0.80 bed × 0.86 luxe × 0.69 loc = $17k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Walk to Beach • Pool • Super Location 2.8 km · 4.90★ (65)provenstrong opwalk to beach | Entire condo | 0BR/1BA sleeps 2 | $9k $74/nt · 42% occ $9k × 1.10 bed × 0.93 operator = $9k | Loose | Did not enter weighted blend. | |
Pacifico L509 - Perfectly Placed 1 Bedroom Condo 2.8 km · 4.90★ (10) | Entire condo | 1BR/1BA sleeps 2 | $28k $154/nt · 59% occ $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Garza Real #13, Las Palmas 2.8 km · 5.00★ (2) | Condo (title) | 1BR/1BA sleeps 4 | $5k $85/nt · 53% occ $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CocoCabana#3 walk to everything in Coco 2.8 km · 4.80★ (61)provenwalk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $9k $78/nt · 38% occ $9k | Fair | — | |
Renovated Condo w/ Mountain Views & Stylish Design 2.9 km · 4.85★ (52)provenwalk to beach | Entire condo | 2BR/2BA sleeps 4 | $33k $159/nt · 72% occ $33k × 0.80 bed × 0.93 loc = $25k | Loose | Did not enter weighted blend. | |
Agua de Lechuga Cozy Studio 2.9 km · 4.85★ (15) | Condo (title) | 1BR/1BA sleeps 4 | $14k $106/nt · 56% occ $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cococabana #1walk to everything in Playas Del Coco 2.9 km · 4.80★ (67)walk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $2k $68/nt · 18% occ $2k × 0.93 loc = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacific 2-Bedroom Condo in Playas Del COCO 2.9 km · 4.90★ (95)provenstrong op | Condo (title) | 2BR/2BA sleeps 4 | $22k $161/nt · 48% occ $22k × 0.80 bed × 0.93 loc × 0.93 operator = $15k | Loose | Did not enter weighted blend. | |
Cozy 1BR w/ Pool View • Near Beach • Fast WiFi 3.0 km · 4.95★ (69)provenstrong opwalk to beachtier a | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $15k $110/nt · 71% occ $15k × 0.93 loc × 0.93 operator = $13k | Fair | — | |
Oceanview 2-Bedroom Condo Pacifico Gated Community 3.0 km · 5.00★ (170)provenelite opocean viewtier a | Entire condo | 2BR/2BA sleeps 5 | $30k $133/nt · 80% occ $30k × 0.80 bed × 0.69 loc × 0.88 operator = $14k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Naumi Coastal Escape: Ocean Views & Beach Club 3.1 km · 4.90★ (8)walk to beachocean viewtier a | Rental unit Entire rental unit | 2BR/2BA sleeps 6 | $5k $277/nt · 25% occ $5k × 0.80 bed × 0.74 loc = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playas del Coco, Cozy 2-bedroom 3.1 km · 4.95★ (55)provenstrong opwalk to beach | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $28k $128/nt · 70% occ $28k × 0.80 bed × 0.93 operator = $21k | Loose | Did not enter weighted blend. | |
Grandiosa 2BR-2BT Ideal for family of 4-Ocean view 3.2 km · 4.80★ (110)provenocean viewtier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $22k $117/nt · 58% occ $22k × 0.80 bed × 0.71 loc = $12k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
2 Twin Beds Near Airport & Playa Panamá 3.2 km · 4.90★ (8) | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $1k $93/nt · 12% occ $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Ocean View Condo | Peaceful 2BR Retreat 3.2 km · 4.95★ (67)provenstrong opocean viewluxe STR (title) | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $21k $156/nt · 54% occ $21k × 0.80 bed × 0.86 luxe × 0.71 loc × 0.93 operator = $10k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Nangu Apartment in Coco 3.2 km · 4.85★ (32)proven | Condo (title) | 2BR/1BA sleeps 4 | $11k $130/nt · 44% occ $11k × 0.80 bed = $9k | Loose | Did not enter weighted blend. | |
Studio. By Casa Aire. Near Beach - LIR-Airport. 3.2 km · 4.85★ (563)provenwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $23k $100/nt · 66% occ $23k × 0.97 loc = $22k | Fair | Did not enter weighted blend. | |
Modern Condo w/ Pool in Coco Beach 3.2 km · 4.80★ (48)proventier a | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 6 | $20k $163/nt · 54% occ $20k × 0.80 bed = $16k | Loose | Did not enter weighted blend. | |
Villa with Pool, Gated Playas del Coco Getaway 3.3 km · 4.95★ (47)proventier a | Entire condo | 2BR/2BA sleeps 4 | $31k $124/nt · 70% occ $31k × 0.80 bed = $25k | Loose | Did not enter weighted blend. | |
Apartment #1 3.3 km · 4.90★ (11) | Condo (title) | 1BR/1BA sleeps 2 | $4k $88/nt · 35% occ $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde 2b/2b Completely Renovated Ground Unit 3.4 km · 4.90★ (36)proventier a | Entire condo | 2BR/2BA sleeps 6 | $10k $93/nt · 60% occ $10k × 0.80 bed = $8k | Loose | Did not enter weighted blend. | |
Beach Retreat/Gated Parking/Wi Fi+Private Laundry 3.4 km · 4.65★ (29)tier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $7k $73/nt · 46% occ $7k × 0.80 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New apartment in Coco Beach 3.4 km · 5.00★ (2)tier a | Condo (title) | 2BR/1BA sleeps 4 | $13k $178/nt · 31% occ $13k × 0.80 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Flat surrounded by beautiful gardens and pool 3.5 km · 4.80★ (280)provenwalk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $12k $75/nt · 56% occ $12k | Loose | Did not enter weighted blend. | |
Tropical Escape 3.5 km · 5.00★ (1) | Rental unit Entire rental unit | 0BR/0BA sleeps 4 | $2k $86/nt · 33% occ $2k × 1.10 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lovely one bedroom studio w/pool - Playas Del Coco 3.5 km · 4.70★ (74)walk to beachtier c | Entire condo | 1BR/1BA sleeps 2 | $7k $58/nt · 50% occ $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Turquoise 13. Condo walking distance to beach 3.5 km · 4.70★ (25)tier a | Condo (title) | 2BR/1BA sleeps 5 | $11k $121/nt · 31% occ $11k × 0.80 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Marina Loft #212 3.6 km · 4.65★ (115)tier c | Rental unit Entire rental unit | 1BR/2BA sleeps 2 | $7k $62/nt · 38% occ $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Marina Loft #103, 1 floor 3.7 km · 4.70★ (137)tier c | Entire condo | 1BR/1BA sleeps 2 | $14k $68/nt · 57% occ $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Paradise Jungle Studio 3.7 km · 4.60★ (26) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $7k $70/nt · 55% occ $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Marina Loft Studio # 207 3.7 km · 4.80★ (27)tier c | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $11k $64/nt · 54% occ $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2 Twin Beds Near Airport & Playa Panamá 3.8 km · 4.70★ (7) | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $0k $80/nt · 7% occ $0k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Idyllic Condo with Ocean-View Rooftop terrace 3.9 km · 4.90★ (22)ocean view | Condo (title) | 1BR/2BA sleeps 4 | $17k $100/nt · 50% occ $17k × 0.74 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Montemar Apartment 6 3.9 km · 4.60★ (18)tier a | Condo (title) | 1BR/1BA sleeps 2 | $1k $83/nt · 13% occ $1k × 0.93 loc = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
PH Condo Elegant
Lovely view, enjoy the Sea, 65”TV 4.0 km · 4.95★ (14)walk to beachocean view | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $29k $350/nt · 34% occ $29k × 0.80 bed × 0.88 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous Luxury View 2 Master Suites Condo! 4.0 km · 5.00★ (16)luxe STR (title) | Condo (title) | 2BR/3BA sleeps 5 | $42k $253/nt · 54% occ $42k × 0.80 bed × 0.86 luxe = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). |
§2
Assignment scope & assumptions
- Engine
- V5 · condo
- Blend method
- Weighted blend
- Estimate basis
- Reconciled 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
- Condos · STR rentable
- Size
- 1BR / 1BA · 646 sqft
- Asking
- $299k
- Traits
- beachClose, pool
- Headline yield
- $14k/yr ÷ $299k = 4.6% gross
§4
Market search criteria
- Radius: 4 km from subject coordinates.
- Bed band: 1BR ±1 (adjacent sizes scaled, not mixed blindly).
- Operator filter: 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM.
- Comp basis: V5 condo · 8 comps · corridor.
- V5 strict product type — Airbnb propertyType + title gate (condo vs home lane).
- Operator descale — elite track records (4.9★+ / deep reviews) stripped on comp TTM; for-sale subjects start unproven.
§5
Comp selection funnel
1Market search228All unique STR comps within 4 km of subject pin.
2Proven operators1104.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted7928 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 — walk-to-beach comps only (subject is not beachfront).
- Thin same micro-market community proof (1/6 proven) — corridor comps kept; cross-community down-weighted. Pin exact 1BR — 8 of 10 within 4 km.
- Our estimate comps frozen at enrich — 8 comps (same set that published the yield).
§6
Calculation walkthrough
- 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×Community tier−10% Unlisted condo STR band (Budget (C))
- 3Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
- 4×Near-small-proofConservative bed bridgeV5 condo — no band winsor; weights encode community, view, and walk spread.
- 5→Weighted 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.
- 6→Headline revenueReconciled indication → $14k/yr
- 7÷Gross yield$14k ÷ $299k = 4.6%
§7
Rejected from pool
250 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 (148)Product type mismatch (28)View alignment (20)Outside headline blend (20)Walk / beach alignment (3)Low utilization (1)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- 3 of 8 headline comps carry bed, luxury, location, or operator descale before weighting.
Community tier
- Unlisted condo — Budget (C) (default tier-C haircut when no registered polygon).
- Same-complex proven STR preferred; ≥3 nearby proven condo comps can anchor when in-complex is thin or unlisted.
- Corridor villa comps do not anchor budget condo headlines.
V5 condo engine
- Condo lane — spread from community tier, finish/positioning, view and walk alignment (not pool table stakes).
- Strict product type: villa/home STR titles are hard-excluded; condo/apt types only (Airbnb propertyType + title).
- No corridor band winsor or geo pool-gap — comp weights carry location and product fit.
- Basis: V5 condo · 8 comps · corridor.
Location gap (tier 1)
- Local comps include beachfront, view, and walk-to-beach operators — we haircut the subject when it lacks those fixed premiums.
- Apple-to-apple headline pool — non-view proven operators only (subject has no confirmed ocean view).
- Apple-to-apple headline pool — walk-to-beach comps only (subject is not beachfront).
Product positioning (tier 2)
- Gallery segment not confident — positioning haircut only when finish/segment are known.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Reconciled indication ~$14k/yr → ~4.6% gross on $299k asking.
- Basis: V5 condo · 8 comps · corridor.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- + Thin same micro-market community proof (1/6 proven) — corridor comps kept; cross-community down-weighted. Pin exact 1BR — 8 of 10 within 4 km.
- + No same-type 1BR±1 condo STR (Airbnb propertyType) within 0.5 km — headline widened to corridor (~2.3 km median).
- + Trimmed middle headline — drop weighted top/bottom 20% of the gated blend, then weighted mean (replaces P25/median pick).
- Missing vs local winners (capex to close gap): Gym / fitness, Hot tub, BBQ / grill.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 5% gross yield (3/55 pts)
- Discount vs comps-implied value: 130% above comps-implied value (0/30 pts)
- Revenue potential: ~$14k/yr Reconciled indication revenue (0/15 pts)
Flags & exclusions
- No major flags — still verify title, water (AyA/ASADA), building permits, and bed count.
§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.