25 min drive to beach
Avellanas, San Jose de Pinilla · Guanacaste
Casa Mademoiselle
Homes · 3 bd · 2.5 ba · 1,755 sqft
$599,000
View broker listing ↗via Hidden Coast Realty · asking
Weak · thin compsLive & rent
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative· Our estimate
5%
$27k/yr
Moderate
5%
$30k/yr
Optimistic
6%
$34k/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.
1 free intel view 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🚗 25 min to beach 133 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (133 of 133 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
133 of 133 · 32 proven / 101 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Blue Banana | Villa 0.1 km · 5.00★ (16) | Home / villa (title) | 2BR/2BA sleeps 6 | $5k $126/nt · 16% occ $5k × 1.25 bed = $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Nangu-Cozy house in Pinilla 0.2 km · 5.00★ (100)provenelite op | Entire home | 2BR/1BA sleeps 4 | $25k $114/nt · 65% occ $25k × 1.25 bed × 0.88 operator = $27k | Strong | — | |
Beautiful 3 bedrooms House with private pool 0.2 km · 4.50★ (21) | Home / villa (title) | 3BR/2BA sleeps 8 | $30k $233/nt · 41% occ $30k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Costa Verde, peace and nature 0.3 km · 5.00★ (33)proven | Home / villa (title) | 2BR/2BA sleeps 6 | $24k $116/nt · 71% occ $24k × 1.25 bed = $29k | Strong | — | |
Casa Costa Verde, fun with family or friends 0.3 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 8 | $33k $187/nt · 70% occ $33k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Tropical Dawn 0.3 km · 0.00★ (1) | Home / villa (title) | 4BR/5BA sleeps 10 | $18k $572/nt · 40% occ $18k × 0.80 bed = $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful House with Hydro System Bathub 0.4 km · 5.00★ (50) | Home / villa (title) | 2BR/2BA sleeps 7 | $2k $111/nt · 26% occ $2k × 1.25 bed = $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa del Puente Avellanas 0.4 km · 5.00★ (53)provenstrong op | Entire home | 4BR/3BA sleeps 14 | $72k $330/nt · 58% occ $72k × 0.80 bed × 0.93 operator = $34k | Strong | — | |
Casa privada con piscina a 5min de playa avellana 0.5 km · 5.00★ (36)proven | Entire home | 3BR/2BA sleeps 12 | $56k $274/nt · 60% occ $56k | Strong | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Luxury Villa w/ Private Pool + Mini Golf | Resort 0.5 km · 5.00★ (10)ocean viewluxe STR (title) | Entire home | 4BR/4BA sleeps 8 | $73k $443/nt · 46% occ $73k × 0.80 bed × 0.86 luxe = $51k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Tropical Moderna 1.0 km · 4.50★ (27) | Entire home | 2BR/2BA sleeps 4 | $28k $147/nt · 59% occ $28k × 1.25 bed = $35k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Simply Pinilla-Single level 2 bdrm villa 1.1 km | Home / villa (title) | 2BR/1BA sleeps 4 | $11k $116/nt · 39% occ $11k × 1.25 bed = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
B7 Nature, Privacy & Comfort in Avellanas 1.2 km · 5.00★ (26) | Entire home | 3BR/2BA sleeps 6 | $15k $169/nt · 37% occ $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Farm Home minutes from Playa Avellanas 1.3 km · 5.00★ (99)provenstrong op | Home / villa (title) | 2BR/2BA sleeps 6 | $40k $167/nt · 69% occ $40k × 1.25 bed × 0.93 operator = $46k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Private Macaw Sanctuary Farm - Unique Getaway 1.5 km · 5.00★ (25) | Entire home | 2BR/1BA sleeps 4 | $16k $120/nt · 39% occ $16k × 1.25 bed = $19k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Elegant private villa with pool - Tamarindo 1.6 km · 4.50★ (3) | Home / villa (title) | 3BR/3BA sleeps 6 | $46k $322/nt · 52% occ $46k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pura Vida Jungle - Near Playa Avellanas 1.7 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $9k $229/nt · 34% occ $9k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa ÀMar
Tropical Retreat near Playa Avellanas 1.7 km · 5.00★ (4) | Home / villa (title) | 2BR/1BA sleeps 4 | $4k $94/nt · 39% occ $4k × 1.25 bed = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Que Chiva 1.7 km · 0.00★ (2) | Home / villa (title) | 3BR/7BA sleeps 16 | $85k $1,051/nt · 53% occ $85k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Jungla Pinilla 1.8 km · 5.00★ (3) | Home / villa (title) | 2BR/1BA sleeps 4 | $2k $116/nt · 16% occ $2k × 1.25 bed = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Fortuna 1.8 km · 5.00★ (6) | Home / villa (title) | 3BR/2BA sleeps 8 | $1k $161/nt · 15% occ $1k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Tranquila - A Gated Jungle Hideaway w/ Pool 1.9 km · 0.00★ (2) | Home / villa (title) | 2BR/2BA sleeps 8 | $2k $263/nt · 33% occ $2k × 1.25 bed = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Home in Pinilla (Guanacaste, Costa Rica) 1.9 km · 5.00★ (29) | Entire home | 3BR/2BA sleeps 9 | $50k $345/nt · 43% occ $50k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
tita's Avellanas house 2.1 km · 5.00★ (145)provenelite op | Entire home | 4BR/2BA sleeps 8 | $24k $125/nt · 69% occ $24k × 0.80 bed × 0.88 operator = $17k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
House Casa Verde/Amazing pool 2.3 km · 5.00★ (11) | Entire home | 4BR/4BA sleeps 8 | $42k $268/nt · 45% occ $42k × 0.80 bed = $34k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Laureles 2.3 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 7 | $7k $112/nt · 30% occ $7k × 1.25 bed = $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo home with private plunge pool & cascade 2.3 km · 5.00★ (77) | Entire home | 3BR/1BA sleeps 8 | $5k $124/nt · 46% occ $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo two homes - Deep plunge pool & waterfall 2.4 km · 4.50★ (10) | Home / villa (title) | 4BR/2BA sleeps 14 | $38k $235/nt · 62% occ $38k × 0.80 bed = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Teja - A luxurious retreat for nature lovers 2.4 km · 5.00★ (5)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 6 | $23k $400/nt · 23% occ $23k × 0.86 luxe = $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Nimbu 2.5 km · 5.00★ (41)proven | Home / villa (title) | 2BR/3BA sleeps 6 | $18k $121/nt · 47% occ $18k × 1.25 bed = $23k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Casa La Jolla Luxury Tropical Beachside Escape 2.5 km · 5.00★ (34)provenocean viewluxe STR (title) | Entire home | 4BR/5BA sleeps 10 | $191k $948/nt · 63% occ $191k × 0.80 bed × 0.86 luxe × 0.74 loc = $98k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Bella Vista - On top of hill & close to sea 2.6 km · 5.00★ (11) | Home / villa (title) | 2BR/1BA sleeps 5 | $19k $189/nt · 32% occ $19k × 1.25 bed = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aldama with private Pool-Near Tamarindo Beach 2.6 km · 5.00★ (3) | Home / villa (title) | 3BR/2BA sleeps 10 | $12k $225/nt · 34% occ $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Serendipity - Hacienda Pinilla - Tamarindo 2.6 km · 5.00★ (69)provenstrong optier a | Entire villa | 4BR/4BA sleeps 8 | $124k $655/nt · 65% occ $124k × 0.80 bed × 0.92 loc × 0.93 operator = $85k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Villa Malinches 2.6 km · 0.00★ (1) | Home / villa (title) | 4BR/5BA sleeps 16 | $28k $329/nt · 46% occ $28k × 0.80 bed = $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachside Bliss 4BR Lux Villa, Pool, Terrace, Golf 2.6 km · 5.00★ (25)ocean viewluxe STR (title)tier a | Entire home | 4BR/4BA sleeps 10 | $97k $623/nt · 59% occ $97k × 0.80 bed × 0.86 luxe × 0.92 loc = $62k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pluma Verde: casa con piscina privada enTamarindo. 2.7 km · 5.00★ (22) | Entire home | 2BR/2BA sleeps 5 | $8k $142/nt · 49% occ $8k × 1.25 bed = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Luz 2.7 km · 5.00★ (18) | Home / villa (title) | 3BR/3BA sleeps 8 | $11k $216/nt · 46% occ $11k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Family Perfect - Chic beach house Hacienda Pinilla 2.8 km · 5.00★ (14)tier a | Home / villa (title) | 3BR/5BA sleeps 10 | $103k $512/nt · 65% occ $103k × 0.92 loc = $94k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Guacamaya, Modern Sanctuary with Private Pool 2.8 km · 5.00★ (7)tier a | Home / villa (title) | 4BR/3BA sleeps 13 | $62k $578/nt · 44% occ $62k × 0.80 bed × 0.92 loc = $46k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Luna Verde, Playa Avellanas 2.8 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $26k $194/nt · 100% occ $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Quetzal, 3BR, 3 Beaches’ Access & Beach Club 2.8 km · 0.00★ (2)tier a | Home / villa (title) | 3BR/2BA sleeps 6 | $60k $384/nt · 48% occ $60k × 0.92 loc = $55k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Bella | Luxury Villa + Beach Club premium 2.8 km · 5.00★ (25)ocean viewluxe STR (title)tier a | Entire villa | 4BR/4BA sleeps 12 | $170k $957/nt · 73% occ $170k × 0.80 bed × 0.86 luxe × 0.92 loc = $108k | Loose | Not 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! 2.8 km · 5.00★ (85)provenstrong opocean view | Entire home | 2BR/2BA sleeps 4 | $25k $133/nt · 75% occ $25k × 1.25 bed × 0.74 loc × 0.93 operator = $22k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa MAAR Tropical Luxury Villa | Hacienda Pinilla 2.8 km · 5.00★ (39)provenocean viewluxe STR (title)tier a | Entire villa | 3BR/4BA sleeps 13 | $149k $552/nt · 74% occ $149k × 0.86 luxe × 0.68 loc = $88k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa Almendra- 4 chambres 2.8 km · 5.00★ (14) | Home / villa (title) | 4BR/4BA sleeps 8 | $62k $335/nt · 67% occ $62k × 0.80 bed = $49k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Palmeras • Luxury Villa Near Beach & Surf 2.8 km · 5.00★ (15)ocean viewluxe STR (title)tier a | Entire home | 4BR/3BA sleeps 10 | $71k $527/nt · 63% occ $71k × 0.80 bed × 0.86 luxe × 0.92 loc = $45k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Premium Location house in Gated Beach Community 2.9 km · 5.00★ (14)tier a | Home / villa (title) | 3BR/4BA sleeps 6 | $46k $406/nt · 37% occ $46k × 0.92 loc = $42k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Hacienda Pinilla, Tamarindo, Guanacaste, 2.9 km · 5.00★ (22)tier a | Home / villa (title) | 4BR/6BA sleeps 8 | $19k $487/nt · 42% occ $19k × 0.80 bed × 0.92 loc = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Almendra - 3 chambres 2.9 km · 5.00★ (69)provenstrong op | Entire villa | 3BR/3BA sleeps 7 | $52k $274/nt · 69% occ $52k × 0.93 operator = $49k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Nueva casa Uyuni·Piscina y vista a la naturaleza 3.0 km · 5.00★ (21) | Home / villa (title) | 2BR/2BA sleeps 10 | $18k $173/nt · 68% occ $18k × 1.25 bed = $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
5-Min Drive to Beach, Pool and Beach Club Access 3.0 km · 5.00★ (70)provenstrong optier a | Entire home | 4BR/4BA sleeps 11 | $114k $448/nt · 69% occ $114k × 0.80 bed × 0.92 loc × 0.93 operator = $78k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
House in the Heavens With Panoramic Ocean Views 3.0 km · 5.00★ (5)ocean view | Home / villa (title) | 3BR/3BA sleeps 7 | $44k $418/nt · 71% occ $44k × 0.74 loc = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cenizaro- 4BR House in Hacienda Pinilla 3.0 km · 4.50★ (17)tier a | Home / villa (title) | 4BR/5BA sleeps 8 | $67k $386/nt · 72% occ $67k × 0.80 bed × 0.92 loc = $49k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Villa located in Hacienda Pinilla 3.0 km · 5.00★ (14)tier a | Home / villa (title) | 4BR/5BA sleeps 12 | $49k $552/nt · 32% occ $49k × 0.80 bed × 0.92 loc = $36k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
10p Luxury Villa w/Beach Club - Concierge Service 3.0 km · 5.00★ (7)luxe STR (title)tier a | Home / villa (title) | 3BR/4BA sleeps 10 | $68k $402/nt · 47% occ $68k × 0.86 luxe × 0.92 loc = $54k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marina Elegant 4BR Villa in Hacienda Pinilla 3.0 km · 5.00★ (33)provenocean viewtier a | Entire home | 4BR/4BA sleeps 12 | $164k $619/nt · 79% occ $164k × 0.80 bed × 0.68 loc = $89k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Lux 2BR Villa_Beach Club & Surf! 3.1 km · 5.00★ (41)luxe STR (title)tier a | Entire home | 2BR/3BA sleeps 4 | $33k $259/nt · 86% occ $33k × 1.25 bed × 0.86 luxe × 0.92 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation Retreat Cozy Private 2 Bedroom Villa 3.1 km · 5.00★ (6) | Home / villa (title) | 2BR/1BA sleeps 4 | $3k $127/nt · 21% occ $3k × 1.25 bed = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury villa few minutes away from Tamarindo 3.1 km · 5.00★ (56)provenstrong opluxe STR (title) | Entire home | 3BR/3BA sleeps 6 | $80k $352/nt · 81% occ $80k × 0.86 luxe × 0.93 operator = $64k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Hacienda Pinilla Family & Friends LUX Beach House 3.1 km · 5.00★ (35)provenluxe STR (title)tier a | Entire vacation home | 4BR/5BA sleeps 12 | $46k $546/nt · 31% occ $46k × 0.80 bed × 0.86 luxe × 0.92 loc = $29k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Private Jungle Villa • Ocean Views • Infinity Pool 3.2 km · 5.00★ (18)ocean view | Home / villa (title) | 3BR/3BA sleeps 6 | $51k $435/nt · 80% occ $51k × 0.74 loc = $38k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Tropical Villa near Tamarindo 3.2 km · 5.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 6 | $25k $254/nt · 50% occ $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Paradise 3.2 km · 4.50★ (20)luxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 6 | $29k $340/nt · 69% occ $29k × 0.80 bed × 0.86 luxe = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa St Barth - Tamarindo, Costa Rica 3.2 km · 5.00★ (155)provenelite opocean view | Entire villa | 3BR/4BA sleeps 6 | $101k $599/nt · 55% occ $101k × 0.74 loc × 0.88 operator = $66k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Natura, Altura 3.2 km · 5.00★ (11) | Home / villa (title) | 2BR/2BA sleeps 3 | $8k $150/nt · 55% occ $8k × 1.25 bed = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pacífico- Oasis Tropical na Hacienda Pinilla 3.2 km · 5.00★ (34)proventier a | Entire villa | 4BR/3BA sleeps 9 | $86k $495/nt · 52% occ $86k × 0.80 bed × 0.92 loc = $63k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Private Villa | Fast Wi-Fi | Near to Beach 3.2 km · 5.00★ (15) | Home / villa (title) | 2BR/2BA sleeps 4 | $17k $155/nt · 52% occ $17k × 1.25 bed = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Guest House Hacienda Pinilla | Pool & Beach Club 3.2 km · 5.00★ (18)ocean viewtier a | Entire home | 2BR/2BA sleeps 4 | $33k $204/nt · 53% occ $33k × 1.25 bed × 0.92 loc = $37k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Nila 3.2 km · 5.00★ (8) | Home / villa (title) | 2BR/2BA sleeps 4 | $0k $134/nt · 20% occ $0k × 1.25 bed = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4 Bdrm House with pool at Hacienda Pinilla 3.3 km · 5.00★ (83)provenstrong optier a | Entire home | 4BR/5BA sleeps 12 | $128k $495/nt · 78% occ $128k × 0.80 bed × 0.92 loc × 0.93 operator = $87k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Spacious home private pool near popular surf beach 3.3 km · 5.00★ (44)proven | Entire home | 3BR/3BA sleeps 13 | $33k $170/nt · 46% occ $33k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Casa Coroico - Infinity Pool + BBQ + Sunset Views 3.3 km · 5.00★ (141)provenelite opocean view | Entire home | 4BR/4BA sleeps 16 | $55k $332/nt · 43% occ $55k × 0.80 bed × 0.74 loc × 0.88 operator = $29k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Luz del Mar / la 45 3.3 km · 4.50★ (10)tier a | Home / villa (title) | 4BR/5BA sleeps 12 | $78k $527/nt · 56% occ $78k × 0.80 bed × 0.92 loc = $57k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Natura Golf Front Estate w/ Private Pool 3.3 km · 4.50★ (57)tier a | Entire home | 3BR/5BA sleeps 8 | $91k $389/nt · 65% occ $91k × 0.92 loc = $83k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Avellanas Private Pool House 3.3 km · 4.50★ (12) | Home / villa (title) | 2BR/1BA sleeps 4 | $10k $135/nt · 45% occ $10k × 1.25 bed = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful, Relaxing House Near the Beach! CP2 3.3 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $22k $294/nt · 43% occ $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Numu, Beautiful Family Home with private pool 3.4 km · 0.00★ (1)tier a | Home / villa (title) | 3BR/4BA sleeps 10 | $44k $519/nt · 43% occ $44k × 0.92 loc = $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa La Paz alojamiento con lindas vistas 3.4 km · 5.00★ (93)provenstrong opocean view | Entire home | 3BR/4BA sleeps 12 | $43k $193/nt · 62% occ $43k × 0.74 loc × 0.93 operator = $30k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Paloma/Infinity pool/Ocean View 3.5 km · 4.50★ (66)ocean view | Entire home | 3BR/4BA sleeps 8 | $12k $270/nt · 37% occ $12k × 0.74 loc = $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beleza de Costa Rica 3.5 km · 5.00★ (62)tier a | Entire villa | 4BR/5BA sleeps 8 | $22k $742/nt · 25% occ $22k × 0.80 bed × 0.92 loc = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Finca Avellanas 3.5 km · 5.00★ (8) | Home / villa (title) | 3BR/2BA sleeps 10 | $23k $297/nt · 23% occ $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa De Teca - Teak House 3.5 km | Home / villa (title) | 4BR/3BA sleeps 8 | $7k $316/nt · 20% occ $7k × 0.80 bed = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Solara, Private Pool and cozy work space 3.5 km | Home / villa (title) | 3BR/4BA sleeps 6 | $3k $467/nt · 42% occ $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Boutique Villa 2BR • Pool • Near Tamarindo 3.5 km · 0.00★ (1) | Home / villa (title) | 2BR/1BA sleeps 4 | $7k $236/nt · 23% occ $7k × 1.25 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa 3 suites, piscine privée, confort & détente 3.6 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 6 | $34k $297/nt · 56% occ $34k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
8 min to Tamarindo Beach · Private Pool 3.6 km · 5.00★ (74)provenstrong op | Entire home | 3BR/3BA sleeps 8 | $69k $269/nt · 70% occ $69k × 0.93 operator = $65k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Casa Pitaya. Central to all the best surf spots! 3.6 km · 4.50★ (32) | Home / villa (title) | 3BR/4BA sleeps 7 | $17k $248/nt · 35% occ $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious Villa Near Playa Avellanas | Surf & Relax 3.6 km · 4.50★ (4) | Home / villa (title) | 2BR/2BA sleeps 4 | $6k $181/nt · 17% occ $6k × 1.25 bed = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Mountain view - Near Tamarindo 3.7 km · 0.00★ (2) | Home / villa (title) | 4BR/4BA sleeps 8 | $8k $260/nt · 35% occ $8k × 0.80 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Vacacional en Villarreal Tamarindo 3.8 km · 5.00★ (35) | Home / villa (title) | 2BR/1BA sleeps 5 | $7k $103/nt · 55% occ $7k × 1.25 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Naura, Comfort, style, and tropical elegance 3.8 kmtier a | Home / villa (title) | 3BR/3BA sleeps 6 | $34k $412/nt · 70% occ $34k × 0.92 loc = $31k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Tropical en Playa Avellanas Relax & Enjoy 3.8 km · 5.00★ (13) | Entire home | 3BR/2BA sleeps 8 | $53k $413/nt · 40% occ $53k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa La Reina, Private Jungle Villa 3.8 km · 5.00★ (20) | Home / villa (title) | 3BR/3BA sleeps 8 | $78k $485/nt · 49% occ $78k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa en Hacienda Pinilla: Piscina | Golf | Playa 3.8 km · 5.00★ (11)tier a | Home / villa (title) | 4BR/5BA sleeps 8 | $56k $412/nt · 59% occ $56k × 0.80 bed × 0.92 loc = $41k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation Retreat Elegant 2 Bedroom Villa 3.9 km · 5.00★ (5) | Home / villa (title) | 2BR/1BA sleeps 4 | $13k $158/nt · 67% occ $13k × 1.25 bed = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa CaBruKai Avellanas b 3.9 km · 5.00★ (6) | Home / villa (title) | 2BR/2BA sleeps 5 | $22k $168/nt · 48% occ $22k × 1.25 bed = $28k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Namque Playa Avellanas 3.9 km · 5.00★ (15) | Home / villa (title) | 3BR/3BA sleeps 10 | $52k $388/nt · 48% occ $52k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Palms and Putts 3.9 km · 5.00★ (3) | Home / villa (title) | 4BR/5BA sleeps 8 | $49k $440/nt · 37% occ $49k × 0.80 bed = $39k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pesoa 3.9 km · 5.00★ (10) | Home / villa (title) | 3BR/3BA sleeps 6 | $24k $301/nt · 53% occ $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mágica Hacienda Pinilla Brisas 15 3.9 km · 4.50★ (14)tier a | Home / villa (title) | 3BR/4BA sleeps 9 | $33k $516/nt · 18% occ $33k × 0.92 loc = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Leah. Hacienda Pinilla. BEACH CLUB 3.9 km · 5.00★ (12)tier a | Home / villa (title) | 4BR/4BA sleeps 8 | $49k $684/nt · 48% occ $49k × 0.80 bed × 0.92 loc = $36k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Family House in Nature Tamarindo (Casa Mari) 3.9 km · 5.00★ (11) | Home / villa (title) | 3BR/3BA sleeps 12 | $20k $210/nt · 28% occ $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Island House 4.0 km · 5.00★ (51)provenstrong opocean viewtier a | Entire home | 4BR/4BA sleeps 12 | $123k $769/nt · 58% occ $123k × 0.80 bed × 0.68 loc × 0.93 operator = $62k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa Cielo | Modern Garden Retreat | 5 min Beach 4.0 km · 4.50★ (6) | Home / villa (title) | 2BR/3BA sleeps 4 | $2k $363/nt · 33% occ $2k × 1.25 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa del Mar Playa Avellanas 4.1 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 6 | $1k $206/nt · 8% occ $1k × 1.25 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4bd Casa Alma: Surf, Work, and Relax in Avellanas 4.1 km · 5.00★ (4) | Home / villa (title) | 4BR/3BA sleeps 6 | $38k $501/nt · 51% occ $38k × 0.80 bed × 0.88 loc = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Surf, Relax and Explore the best of Avellanas 4.1 km · 5.00★ (36)walk to beach | Entire vacation home | 2BR/2BA sleeps 4 | $20k $180/nt · 71% occ $20k × 1.25 bed × 0.88 loc = $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lovely Villa Hacienda Pinilla 4BR/4BA Private Pool 4.2 km · 0.00★ (2)tier a | Home / villa (title) | 4BR/5BA sleeps 11 | $23k $454/nt · 42% occ $23k × 0.80 bed × 0.92 loc = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Home with private pool in Playa Avellanas 4.2 km · 5.00★ (5) | Home / villa (title) | 3BR/2BA sleeps 6 | $3k $208/nt · 22% occ $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
9p Luxury Villa w/Beach Club - Concierge/Cleaning 4.2 km · 5.00★ (72)provenstrong opluxe STR (title) | Entire villa | 3BR/3BA sleeps 9 | $86k $366/nt · 75% occ $86k × 0.86 luxe × 0.93 operator = $69k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Villa Free Breakfast,Full Kitchen & Walk to beach 4.2 km · 4.50★ (78)walk to beach | Home / villa (title) | 2BR/1BA sleeps 4 | $14k $189/nt · 35% occ $14k × 1.25 bed × 0.88 loc = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house between Tamarindo and Avellanas 4.3 km · 5.00★ (97)provenstrong op | Home / villa (title) | 4BR/3BA sleeps 12 | $38k $214/nt · 49% occ $38k × 0.80 bed × 0.93 operator = $29k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3). | |
Private Villa w/ Pool | Perfect for Groups 4.3 km · 5.00★ (30)provenwalk to beach | Entire home | 3BR/2BA sleeps 10 | $27k $268/nt · 36% occ $27k × 0.88 loc = $24k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxury 3 Bedroom Villa 5 minutes to Tamarindo. 4.3 km · 5.00★ (4)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 7 | $24k $465/nt · 54% occ $24k × 0.86 luxe = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Surfer's Heaven - Modern, new home, close to beach 4.3 km · 5.00★ (89)provenstrong opwalk to beach | Entire vacation home | 2BR/2BA sleeps 4 | $36k $193/nt · 53% occ $36k × 1.25 bed × 0.88 loc × 0.93 operator = $37k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Surf Haven: Stylish Avellanas Beach Villa 4.3 km · 5.00★ (39)provenwalk to beach | Entire home | 3BR/2BA sleeps 6 | $52k $234/nt · 70% occ $52k × 0.88 loc = $46k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Río | Beachside Jungle Villa | Sleeps 14 4.3 km · 5.00★ (9) | Home / villa (title) | 4BR/4BA sleeps 14 | $146k $727/nt · 73% occ $146k × 0.80 bed × 0.88 loc = $103k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Ikigai, Playa Avellanas 4.3 km · 5.00★ (73)provenstrong opwalk to beach | Entire cottage | 2BR/2BA sleeps 5 | $30k $197/nt · 45% occ $30k × 1.25 bed × 0.88 loc × 0.93 operator = $31k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Sunset Panorama Suite I 4.3 km · 5.00★ (264)provenlegend opocean viewtier b | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $27k $94/nt · 79% occ $27k × 1.25 bed × 0.71 loc × 0.81 operator = $19k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
House with Panoramic Views in Tamarindo 4.3 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $228/nt · 34% occ $10k × 0.96 loc = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
GARDEN HOUSE TAMARINDO 4.4 km · 4.50★ (5) | Home / villa (title) | 2BR/1BA sleeps 5 | $0k $211/nt · 4% occ $0k × 1.25 bed = $0k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Full Private jungle Surf House at Playa Avellanas 4.4 km · 4.50★ (7) | Home / villa (title) | 3BR/4BA sleeps 6 | $55k $464/nt · 61% occ $55k × 0.88 loc = $49k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Ginger Rojo 4.4 km · 5.00★ (4) | Home / villa (title) | 4BR/4BA sleeps 14 | $96k $743/nt · 65% occ $96k × 0.80 bed × 0.88 loc = $68k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New 2BR Villa Suite | Pool, BBQ & Jungle Edge 4.4 km · 5.00★ (20) | Home / villa (title) | 2BR/2BA sleeps 6 | $14k $186/nt · 66% occ $14k × 1.25 bed = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Private Villa | Pool, Yoga Deck & BBQ 4.4 km · 5.00★ (4) | Home / villa (title) | 4BR/4BA sleeps 12 | $3k $460/nt · 35% occ $3k × 0.80 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Home | Pool, AC & WiFi Playa Avellanas 4.4 km · 5.00★ (9) | Home / villa (title) | 2BR/2BA sleeps 4 | $22k $171/nt · 50% occ $22k × 1.25 bed × 0.88 loc = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa full equipada 3 habitaciones 600mt a laplaya 4.4 km · 4.50★ (62) | Home / villa (title) | 3BR/1BA sleeps 6 | $27k $168/nt · 66% occ $27k × 0.88 loc = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa 3-Min to Beach w/ Pool & Sauna 4.4 km · 5.00★ (18)tier a | Home / villa (title) | 4BR/5BA sleeps 12 | $133k $534/nt · 75% occ $133k × 0.80 bed × 0.81 loc = $86k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
TROPICAL HOUSE 8 MIN WALK / BEACH 4.4 km · 5.00★ (122)provenelite opwalk to beach | Entire home | 2BR/2BA sleeps 6 | $68k $260/nt · 85% occ $68k × 1.25 bed × 0.88 loc × 0.88 operator = $66k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Chill y Zen house una experiencia de vida única 4.5 km · 5.00★ (3)tier a | Home / villa (title) | 4BR/4BA sleeps 10 | $41k $290/nt · 64% occ $41k × 0.80 bed × 0.81 loc = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pochote, Charming Place, Workspace, OwnPool 4.5 km · 0.00★ (1)tier a | Home / villa (title) | 4BR/5BA sleeps 12 | $93k $475/nt · 81% occ $93k × 0.80 bed × 0.92 loc = $68k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle Villa at few minutes from the Beach 4.5 km · 5.00★ (4) | Home / villa (title) | 3BR/4BA sleeps 6 | $37k $505/nt · 41% occ $37k | 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 · home villa
- 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
- Homes · STR rentable
- Size
- 3BR / 2.5BA · 1,755 sqft
- Asking
- $599k
- Gallery segment
- Premium
- Traits
- pool, patio, outdoor_dining, ac, workspace, crib
- Headline yield
- $27k/yr ÷ $599k = 4.5% gross
§4
Market search criteria
- Radius: 4.5 km from subject coordinates.
- Bed band: 3BR ±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 home · 3 comps · proximate.
- 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 search166All unique STR comps within 4.5 km of subject pin.
2Proven operators664.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted3718 received positive weight after filters.
4Headline blend3Positive-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 — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3).
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($34k/yr scaled) — band spread 1.98× before cap.
- Headline band: low $27k · reconciled $30k · high $34k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 3 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.
- 2Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
- 3×Near-small-proofConservative bed bridgeV5 home — band winsor on blend ≥3; weights encode pool, view, walk, product and operator descale.
- 4→Weighted bandLow / reconciled / high on 3 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
- 5→Headline revenueLow indication → $27k/yr
- 6÷Gross yield$27k ÷ $599k = 4.5%
§7
Rejected from pool
192 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 (129)Outside headline blend (15)View alignment (10)Walk / beach alignment (5)Product type mismatch (4)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Casa del Puente Avellanas (36.7% of weighted blend).
- 3 of 3 headline comps carry bed, luxury, location, or operator descale before weighting.
Community tier
- Unlisted condo — Standard (B) (default tier-C haircut when no registered polygon).
- Same-tier nearby condos first; premium comps down-weighted.
- Premium neighbors are down-weighted when they would inflate a standard community.
V5 home / villa engine
- Home lane — proximate → corridor geo×bed ladder; pool, view, and walk alignment on comp weights.
- Strict product type: condo STRs and unknown Airbnb types are hard-excluded; home/villa titles only.
- Band winsor caps dominant outliers when the weighted pool is wide.
- Basis: V5 home · 3 comps · proximate.
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 — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
Product positioning (tier 2)
- Gallery segment: premium.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Low indication ~$27k/yr → ~4.5% gross on $599k asking.
- Basis: V5 home · 3 comps · proximate.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- +1% Air conditioning
- + Pin ±1BR — 3 of 3 within 500 m (prefer proximate over far exact; exact nearby 0/3).
- 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 (2/55 pts)
- Discount vs comps-implied value: 132% above comps-implied value (0/30 pts)
- Revenue potential: ~$27k/yr Low indication revenue (2/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
- Live & rent — headline is full-property STR on total bedrooms. Open the Live & rent tab to block owner weeks and see what the rental still nets.
§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.