7 min drive to beach
Playa Potrero · Guanacaste
Casa Tropical at the Beach - Playa Negra Realty
Homes · 4 bd · 4.5 ba · 2,960 sqft
$730,000
View broker listing ↗via Playa Negra Realty · asking
Weak · thin comps
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative· Our estimate
2%
$14k/yr
Moderate
5%
$34k/yr
Optimistic
7%
$51k/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🚗 7 min to beach 141 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (141 of 141 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
141 of 141 · 46 proven / 95 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Casa de la Promesa, Luxurious Retreat with Pool 0.2 km · 4.50★ (78)ocean viewluxe STR (title) | Entire home | 5BR/6BA sleeps 12 | $43k $366/nt · 36% occ $43k × 0.91 bed × 0.86 luxe = $34k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cheerful 3 bedroom home in gated community 0.6 km · 5.00★ (55) | Home / villa (title) | 3BR/3BA sleeps 6 | $8k $129/nt · 65% occ $8k × 1.22 bed = $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Sol y Mar Shared Pool 2 miles to Beach 0.6 km · 5.00★ (20) | Home / villa (title) | 2BR/2BA sleeps 6 | $20k $132/nt · 47% occ $20k × 1.56 bed = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy 2BR Home with Private Pool/Gated Community 0.6 km · 5.00★ (23) | Home / villa (title) | 2BR/2BA sleeps 6 | $6k $136/nt · 24% occ $6k × 1.56 bed = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Beach Estate w Pool | Retreat-Ready for 10+ 0.8 km · 5.00★ (38)provenluxe STR (title) | Entire home | 4BR/3BA sleeps 10 | $66k $290/nt · 62% occ $66k × 0.86 luxe = $51k | Strong | — | |
Casa Caballito de Mar, stunning ocean view 1.2 km · 5.00★ (8)ocean view | Home / villa (title) | 3BR/4BA sleeps 8 | $82k $786/nt · 57% occ $82k × 1.22 bed × 0.74 loc = $74k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View 8minute from Playa Penca 1.2 km · 5.00★ (169)provenelite opocean view | Entire home | 4BR/3BA sleeps 14 | $69k $261/nt · 70% occ $69k × 0.74 loc × 0.88 operator = $45k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Potrero Hills CR - Guanacaste 1.3 km · 5.00★ (84)provenstrong op | Entire home | 2BR/1BA sleeps 5 | $65k $204/nt · 89% occ $65k × 1.56 bed × 0.93 operator = $94k | Loose | Bed mismatch — 2BR delta (max ±1). | |
La Conga Lodge Playa Potrero 1.3 km · 5.00★ (113)provenelite op | Entire bungalow | 4BR/5BA sleeps 14 | $16k $151/nt · 37% occ $16k × 0.88 operator = $14k | Strong | — | |
Luxury villa Potrero 1.3 km · 5.00★ (16)luxe STR (title) | Home / villa (title) | 5BR/5BA sleeps 10 | $68k $464/nt · 47% occ $68k × 0.91 bed × 0.86 luxe = $53k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Amazing Ocean View ! villa vista Chocoyas 1.3 km · 5.00★ (69)provenstrong opocean view | Entire villa | 4BR/4BA sleeps 8 | $36k $482/nt · 35% occ $36k × 0.74 loc × 0.93 operator = $25k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa La Palmeria, Ocean View, pool, Playa Potrero 1.4 km · 5.00★ (45)provenocean view | Entire villa | 3BR/3BA sleeps 8 | $47k $368/nt · 52% occ $47k × 1.22 bed × 0.74 loc = $43k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Modern Hillside Home w/ Sleek Design & Pool Views 1.4 km · 4.50★ (31) | Home / villa (title) | 3BR/2BA sleeps 6 | $23k $206/nt · 45% occ $23k × 1.22 bed = $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Stella 1.5 km · 5.00★ (33)proven | Entire home | 2BR/2BA sleeps 6 | $33k $210/nt · 44% occ $33k × 1.56 bed = $52k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Carlayna - Pool & Cool Plunge Close to Beach 1.5 km · 5.00★ (20) | Home / villa (title) | 3BR/4BA sleeps 12 | $58k $358/nt · 49% occ $58k × 1.22 bed = $70k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa: Ocean View, Infinity Pool & Gym 1.5 km · 5.00★ (18)ocean viewluxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 7 | $7k $691/nt · 60% occ $7k × 1.22 bed × 0.86 luxe × 0.74 loc = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Matias 1.7 km · 4.50★ (13) | Home / villa (title) | 2BR/1BA sleeps 4 | $6k $113/nt · 33% occ $6k × 1.56 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Hibiscus, Ocean view infinity pool 1.7 km · 4.50★ (190)walk to beachocean view | Entire villa | 4BR/5BA sleeps 8 | $64k $327/nt · 58% occ $64k × 0.65 loc = $42k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Equipada con piscina 4 personas - Potrero 1.7 km · 4.50★ (95) | Rental unit → Home / villa (title) Entire rental unit | 2BR/2BA sleeps 8 | $43k $192/nt · 71% occ $43k × 1.56 bed × 0.88 loc = $59k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious home w terrace, pool & peaceful garden 1.8 km · 5.00★ (59)provenstrong op | Rental unit → Home / villa (title) Entire rental unit | 3BR/2BA sleeps 6 | $19k $162/nt · 38% occ $19k × 1.22 bed × 0.88 loc × 0.93 operator = $19k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Jungle Villa, Pool, Private Patio & Concierge 1.9 km · 4.50★ (12) | Home / villa (title) | 2BR/1BA sleeps 4 | $27k $157/nt · 65% occ $27k × 1.56 bed × 0.88 loc = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Entire Ocean View Villa - 4 bed w/ infinity pool! 1.9 km · 5.00★ (18)ocean viewtier b | Entire home | 4BR/3BA sleeps 8 | $58k $319/nt · 59% occ $58k × 0.70 loc = $41k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Eileen's Beach House 2.0 km · 4.50★ (66) | Entire home | 2BR/2BA sleeps 4 | $22k $133/nt · 53% occ $22k × 1.56 bed × 0.88 loc = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sueño al Mar Villa Magnolia 2 2.0 km · 4.50★ (10) | Home / villa (title) | 3BR/2BA sleeps 6 | $4k $199/nt · 17% occ $4k × 1.22 bed × 0.88 loc = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Alberto's House 2.0 km · 4.50★ (56) | Home / villa (title) | 2BR/2BA sleeps 4 | $18k $160/nt · 46% occ $18k × 1.56 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 en Potrero c/ Piscina infinita vista al mar 2.1 km · 5.00★ (11)ocean viewtier b | Home / villa (title) | 5BR/4BA sleeps 12 | $108k $1,021/nt · 70% occ $108k × 0.91 bed × 0.70 loc = $69k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
NEW Agave Azul: 2 homes in 1! 9 min walk to beach! 2.1 km · 5.00★ (17)walk to beachocean view | Home / villa (title) | 4BR/3BA sleeps 9 | $50k $310/nt · 65% occ $50k × 0.88 loc = $44k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Mountain-Top Villa | Ocean Views & Private Pool 2.1 km · 5.00★ (28)ocean view | Home / villa (title) | 4BR/5BA sleeps 8 | $39k $360/nt · 50% occ $39k × 0.74 loc = $29k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Honey's Villas 2.1 km | Home / villa (title) | 4BR/4BA sleeps 10 | $4k $371/nt · 75% occ $4k × 0.88 loc = $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Peaceful 3 bedroom Tico/cottage near Playa Potrero 2.1 km · 4.50★ (60)walk to beach | Entire cottage | 3BR/2BA sleeps 6 | $11k $89/nt · 37% occ $11k × 1.22 bed × 0.88 loc = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Home w/ Modern Design & Infinity Pool 2.1 km · 4.50★ (25)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 6 | $80k $307/nt · 77% occ $80k × 1.22 bed × 0.70 loc = $69k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Mountaintop Home w/ Ocean Views and Pool 2.1 km · 4.50★ (4)ocean view | Home / villa (title) | 3BR/3BA sleeps 6 | $56k $440/nt · 48% occ $56k × 1.22 bed × 0.74 loc = $51k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Honey's Villas (Villa 2) 2.1 km · 4.50★ (3) | Home / villa (title) | 2BR/2BA sleeps 5 | $7k $140/nt · 54% occ $7k × 1.56 bed × 0.88 loc = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hermosas Villas con piscina 2.1 km · 5.00★ (14) | Home / villa (title) | 5BR/7BA sleeps 16 | $97k $477/nt · 61% occ $97k × 0.91 bed × 0.88 loc = $78k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house (5 minutes walking) with pool 2/4 2.2 km · 5.00★ (9) | Home / villa (title) | 3BR/1BA sleeps 6 | $11k $247/nt · 16% occ $11k × 1.22 bed × 0.88 loc = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa con piscina a 5 min de playa Villa 3/4 2.2 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $238/nt · 20% occ $10k × 1.22 bed × 0.88 loc = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Nature Retreat • 2 Villas • Pool 2.2 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 4 | $32k $159/nt · 63% occ $32k × 1.56 bed × 0.88 loc = $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Calu: Secluded Nature Villa, Private Pool 2.2 km · 5.00★ (10) | Home / villa (title) | 2BR/2BA sleeps 8 | $28k $149/nt · 69% occ $28k × 1.56 bed × 0.88 loc = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Home w/Guest home:Long term rent 2.2 km · 0.00★ (2)tier b | Home / villa (title) | 4BR/3BA sleeps 8 | $7k $169/nt · 81% occ $7k × 0.84 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ultramodern Home w/ Infinity Pool & Ocean Views 2.3 km · 5.00★ (9)ocean viewtier b | Entire home | 4BR/5BA sleeps 11 | $68k $575/nt · 49% occ $68k × 0.70 loc = $48k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Buendía Lux • Villa Harmonia-Pool & BBQ Near Beach 2.3 km · 5.00★ (68)provenstrong opwalk to beachluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $61k $268/nt · 83% occ $61k × 1.22 bed × 0.86 luxe × 0.88 loc × 0.93 operator = $53k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
The Toucan House: 2 Bedrooms with Communal Pool 2.3 km · 4.50★ (144) | Home / villa (title) | 2BR/1BA sleeps 5 | $14k $147/nt · 34% occ $14k × 1.56 bed × 0.88 loc = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private house with pool.10 min walk to Penca beach 2.3 km · 5.00★ (46)proven | Entire home | 3BR/3BA sleeps 12 | $18k $552/nt · 17% occ $18k × 1.22 bed × 0.88 loc = $19k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Infinity Pool Villa with Ocean & Mountain Views 2.3 km · 5.00★ (65)provenstrong opocean viewtier b | Entire villa | 3BR/4BA sleeps 7 | $84k $346/nt · 87% occ $84k × 1.22 bed × 0.70 loc × 0.93 operator = $67k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Sauga | Modern Tropical House | Walk to Beach 2.3 km · 0.00★ (2)walk to beach | Home / villa (title) | 3BR/3BA sleeps 6 | $4k $229/nt · 92% occ $4k × 1.22 bed × 0.88 loc = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cozy - Entire house in Playa Potrero 2.3 km · 5.00★ (21) | Home / villa (title) | 2BR/1BA sleeps 4 | $19k $186/nt · 63% occ $19k × 1.56 bed × 0.88 loc = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury villa with world class ocean view and pool 2.3 km · 5.00★ (171)provenelite opocean viewluxe STR (title)tier b | Entire home | 3BR/2BA sleeps 6 | $73k $381/nt · 61% occ $73k × 1.22 bed × 0.86 luxe × 0.70 loc × 0.88 operator = $47k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Buendía Lux • Mango Suite • Pool & BBQ Near Beach 2.3 km · 5.00★ (164)provenelite opwalk to beachluxe STR (title) | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $43k $164/nt · 71% occ $43k × 1.56 bed × 0.86 luxe × 0.88 loc × 0.88 operator = $45k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa 8 minutos caminando a Playa Penca y Potrero 2.4 km · 4.50★ (178)walk to beach | Entire villa | 2BR/1BA sleeps 5 | $20k $115/nt · 54% occ $20k × 1.56 bed × 0.88 loc = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Marina | Private Pool · Beach · Pura Vida 2.4 km · 5.00★ (5) | Home / villa (title) | 4BR/4BA sleeps 8 | $63k $408/nt · 78% occ $63k × 0.88 loc = $56k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Harmonia Modern Tropical Villa with Private P 2.4 km · 4.00★ (20) | Home / villa (title) | 2BR/3BA sleeps 4 | $20k $250/nt · 36% occ $20k × 1.56 bed × 0.88 loc = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Lauro simply paradise 2.4 km | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $254/nt · 32% occ $10k × 1.22 bed × 0.88 loc = $11k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacific-View Villa, Pool & Private Concierge 2.4 km · 5.00★ (37)provenocean viewtier b | Entire villa | 4BR/5BA sleeps 10 | $142k $625/nt · 83% occ $142k × 0.70 loc = $100k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Buendía Lux • Piña Suite-Pool & BBQ Steps to Beach 2.4 km · 5.00★ (149)provenelite opwalk to beachluxe STR (title) | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $40k $165/nt · 72% occ $40k × 1.56 bed × 0.86 luxe × 0.88 loc × 0.88 operator = $42k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Infinity Pool, 4 En-Suites & Ocean Views 2.5 km · 5.00★ (24)ocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $43k $396/nt · 72% occ $43k × 0.70 loc = $30k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Bella Vista, mediterranean villa with oceanview 2.5 km · 5.00★ (106)provenelite opocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $53k $377/nt · 38% occ $53k × 0.63 loc × 0.88 operator = $29k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
house close to the ocean 2.5 km · 5.00★ (247)provenlegend opwalk to beach | Entire home | 2BR/2BA sleeps 5 | $12k $100/nt · 56% occ $12k × 1.56 bed × 0.78 loc × 0.81 operator = $12k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Cancion Del Mar 4Bd, 4Ba, OV, hear the waves. 2.5 km · 5.00★ (7)tier b | Home / villa (title) | 4BR/5BA sleeps 8 | $93k $788/nt · 40% occ $93k × 0.84 loc = $78k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxe Mountaintop Home w/ Pool & Private Guesthouse 2.5 km · 4.50★ (23)luxe STR (title)tier b | Home / villa (title) | 5BR/5BA sleeps 12 | $124k $475/nt · 77% occ $124k × 0.91 bed × 0.86 luxe × 0.84 loc = $82k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Zen Home w/ Boho Design & Resort-Style Backyard 2.5 km · 5.00★ (14)walk to beach | Entire home | 4BR/5BA sleeps 9 | $57k $377/nt · 50% occ $57k × 0.88 loc = $50k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Encanto -Beautiful Home 2.5 km · 5.00★ (108)provenelite optier b | Entire home | 3BR/3BA sleeps 8 | $57k $240/nt · 64% occ $57k × 1.22 bed × 0.84 loc × 0.88 operator = $52k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Mystic Mermaid - Beachfront Home with Pool 2.5 km · 5.00★ (8)beachfront | Home / villa (title) | 3BR/3BA sleeps 6 | $42k $391/nt · 51% occ $42k × 1.22 bed × 0.78 loc = $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coastal Oceanview 3BR Modern Home w/ Private Pool 2.5 kmocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $1k $353/nt · 20% occ $1k × 1.22 bed × 0.63 loc = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Breathtaking View-Usually Privately Rented-5 King! 2.5 km · 5.00★ (15)walk to beachocean viewtier b | Entire villa | 5BR/6BA sleeps 12 | $160k $1,019/nt · 82% occ $160k × 0.91 bed × 0.84 loc = $123k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de Los Suenos 2.6 km · 5.00★ (19)walk to beachocean viewtier b | Entire home | 4BR/4BA sleeps 9 | $73k $434/nt · 79% occ $73k × 0.84 loc = $62k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Sanctuary-Breathtaking Luxury Beachfront Villa 2.6 km · 5.00★ (30)provenbeachfrontocean viewluxe STR (title) | Entire home | 5BR/6BA sleeps 12 | $182k $879/nt · 92% occ $182k × 0.91 bed × 0.86 luxe × 0.58 loc = $82k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa En las Rocas 4BD Luxury oceanview 2.6 km · 5.00★ (15)ocean viewluxe STR (title)tier b | Entire home | 4BR/5BA sleeps 10 | $93k $693/nt · 49% occ $93k × 0.86 luxe × 0.70 loc = $57k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mangrove on the River 2.6 km · 5.00★ (29)walk to beach | Entire home | 3BR/3BA sleeps 7 | $34k $326/nt · 34% occ $34k × 1.22 bed × 0.88 loc = $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Huge 5 Bedroom Beach Home in Playa Potrero! 2.6 km · 5.00★ (99)provenstrong opwalk to beach | Entire home | 5BR/4BA sleeps 16 | $80k $436/nt · 59% occ $80k × 0.91 bed × 0.88 loc × 0.93 operator = $59k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Coastal Oceanview 4BR Modern Villa w/ Private Pool 2.6 km · 5.00★ (49)provenwalk to beachocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $61k $370/nt · 57% occ $61k × 0.63 loc = $38k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Merry Mermaid - Beachfront Home with Pool 2.6 km · 5.00★ (22)beachfront | Home / villa (title) | 3BR/3BA sleeps 6 | $42k $377/nt · 53% occ $42k × 1.22 bed × 0.78 loc = $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mil Flores Lovely Family Home, Potrero Beach 2.6 km · 5.00★ (62)provenstrong opwalk to beach | Entire home | 4BR/3BA sleeps 8 | $70k $363/nt · 57% occ $70k × 0.88 loc × 0.93 operator = $57k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beachfront Villa - Sunsets and Daily Maid Service 2.6 km · 5.00★ (21)beachfrontocean view | Entire home | 4BR/5BA sleeps 10 | $205k $1,074/nt · 80% occ $205k × 0.78 loc = $159k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Home, Tropical Garden, 2 Minutes to Beach 2.6 km · 5.00★ (105)provenelite opwalk to beachluxe STR (title) | Entire villa | 2BR/2BA sleeps 6 | $38k $197/nt · 63% occ $38k × 1.56 bed × 0.86 luxe × 0.88 loc × 0.88 operator = $40k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Modern Beach House Surrounded by Nature 2.6 km · 5.00★ (29)walk to beach | Entire home | 4BR/4BA sleeps 8 | $22k $269/nt · 55% occ $22k × 0.88 loc = $19k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Come chill at Casa Alegra 2.7 km · 5.00★ (23) | Home / villa (title) | 2BR/2BA sleeps 4 | $15k $171/nt · 56% occ $15k × 1.56 bed × 0.88 loc = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Art Gecko, tropical home with large pool. 2.7 km · 5.00★ (108)provenelite opwalk to beach | Entire home | 3BR/4BA sleeps 6 | $33k $308/nt · 50% occ $33k × 1.22 bed × 0.88 loc × 0.88 operator = $32k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Sol Blanco Playa Potrero- Pool/Walk to Beach 2.7 km · 5.00★ (98)provenstrong opwalk to beach | Entire home | 3BR/3BA sleeps 10 | $55k $223/nt · 75% occ $55k × 1.22 bed × 0.88 loc × 0.93 operator = $55k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Housekeeping•BBQ•Pool•4 TVs•Garden•Oceanview villa 2.7 km · 5.00★ (15)ocean viewtier b | Entire home | 4BR/5BA sleeps 10 | $43k $402/nt · 38% occ $43k × 0.70 loc = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Emma - Oasis Playa Potrero 2.7 km · 5.00★ (41)proven | Home / villa (title) | 3BR/4BA sleeps 6 | $37k $279/nt · 46% occ $37k × 1.22 bed = $44k | Fair | — | |
Coastal Oceanview 3BR Modern Home w/ Private Pool 2.7 km · 4.50★ (21)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $106k $392/nt · 91% occ $106k × 1.22 bed × 0.63 loc = $81k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Boutique home with private pool, walk to the beach 2.7 km · 5.00★ (108)provenelite opwalk to beach | Entire home | 2BR/2BA sleeps 6 | $38k $198/nt · 61% occ $38k × 1.56 bed × 0.88 loc × 0.88 operator = $46k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Serene Villa: Ocean View Pool, Rooftop Deck, 5 Br 2.7 km · 5.00★ (5)ocean viewtier b | Entire villa | 5BR/5BA sleeps 10 | $95k $1,110/nt · 35% occ $95k × 0.91 bed × 0.70 loc = $61k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4 bedroom home, 3 minute walk to the beach. 2.7 km · 5.00★ (100)provenelite opwalk to beach | Entire home | 4BR/3BA sleeps 8 | $38k $301/nt · 42% occ $38k × 0.78 loc × 0.88 operator = $26k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casita Mar Y Posa Close to Playa Potrero Beach 2.7 km · 5.00★ (22)walk to beach | Entire home | 3BR/2BA sleeps 6 | $14k $154/nt · 58% occ $14k × 1.22 bed × 0.88 loc = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview 4BR Villa • Sunsets • Walk to Beaches 2.8 km · 5.00★ (21)ocean view | Home / villa (title) | 4BR/5BA sleeps 8 | $95k $891/nt · 44% occ $95k × 0.65 loc = $62k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Alegre, fantastic 4 bedroom home with pool 2.8 km · 5.00★ (115)provenelite op | Entire home | 4BR/3BA sleeps 8 | $32k $323/nt · 46% occ $32k × 0.88 loc × 0.88 operator = $25k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Aguamarina Beach House 2.8 km · 5.00★ (107)provenelite opbeachfront | Entire home | 2BR/1BA sleeps 4 | $19k $144/nt · 46% occ $19k × 1.56 bed × 0.78 loc × 0.88 operator = $20k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
The Balcony Villa with cook service included 2.8 km · 5.00★ (11)walk to beachocean viewtier b | Entire villa | 5BR/7BA sleeps 14 | $116k $1,160/nt · 41% occ $116k × 0.91 bed × 0.84 loc = $89k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Unique Ocean View Home • 2 Pools & Hot Tub 2.8 km · 5.00★ (5)ocean viewtier b | Home / villa (title) | 2BR/2BA sleeps 5 | $92k $360/nt · 93% occ $92k × 1.56 bed × 0.70 loc = $101k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stunning Ocean-Views, Potrero, spacious 4 Br Villa 2.8 kmocean viewtier b | Home / villa (title) | 4BR/4BA sleeps 8 | $62k $725/nt · 53% occ $62k × 0.70 loc = $44k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cacao:Spacious, private pool, near the beach 2.8 kmwalk to beach | Home / villa (title) | 4BR/5BA sleeps 8 | $1k $588/nt · 8% occ $1k × 0.88 loc = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Teca in Surfside w/ Pool near Beach 2.8 km · 5.00★ (149)provenelite opwalk to beach | Entire home | 2BR/2BA sleeps 4 | $62k $237/nt · 74% occ $62k × 1.56 bed × 0.88 loc × 0.88 operator = $76k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
350m to beach - Guitar-shaped Pool – Kitchen - Bbq 2.8 km · 5.00★ (19)walk to beachocean view | Entire home | 4BR/4BA sleeps 8 | $80k $447/nt · 59% occ $80k × 0.88 loc = $70k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de Tiki - 2BR + Flex Room 2.9 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 4 | $2k $160/nt · 26% occ $2k × 1.22 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset Beachfront Villa 2.9 km · 0.00★ (1)walk to beachtier b | Home / villa (title) | 3BR/2BA sleeps 10 | $27k $316/nt · 43% occ $27k × 1.22 bed × 0.84 loc = $28k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mariposa, Beautiful home close to the beach. 2.9 km · 5.00★ (32)walk to beach | Entire home | 3BR/2BA sleeps 6 | $31k $322/nt · 63% occ $31k × 1.22 bed × 0.88 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Royal – Tropical Zen Villa Walk to beach! 2.9 km · 5.00★ (84)provenstrong opwalk to beach | Entire home | 4BR/4BA sleeps 8 | $60k $342/nt · 62% occ $60k × 0.78 loc × 0.93 operator = $43k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Cozy home walking distance to beach - Villa Olas 2.9 km · 5.00★ (21)walk to beach | Home / villa (title) | 2BR/2BA sleeps 4 | $6k $137/nt · 34% occ $6k × 1.56 bed × 0.88 loc = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa w/ Casita, Pool & Walkable to Beach 2.9 km · 4.50★ (14)luxe STR (title) | Home / villa (title) | 5BR/5BA sleeps 14 | $156k $616/nt · 74% occ $156k × 0.91 bed × 0.86 luxe × 0.88 loc = $108k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mot Mot Surfside Luxury 2.9 km · 5.00★ (67)provenstrong opluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $21k $272/nt · 32% occ $21k × 1.22 bed × 0.86 luxe × 0.88 loc × 0.93 operator = $18k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Cielo de Playa Beachfront Villa 2.9 kmwalk to beachtier b | Home / villa (title) | 4BR/3BA sleeps 12 | $35k $358/nt · 58% occ $35k × 0.84 loc = $30k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Columbine Private Beach Side Escape 2.9 km · 5.00★ (19) | Home / villa (title) | 2BR/2BA sleeps 4 | $61k $289/nt · 73% occ $61k × 1.56 bed × 0.78 loc = $74k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
1/6 El pasito cabinas, intimité, piscine privée 3.0 km · 5.00★ (305)provenlegend op | Entire bungalow | 2BR/1BA sleeps 3 | $23k $92/nt · 68% occ $23k × 1.56 bed × 0.81 operator = $29k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Villa Tropical Luxury 4BDRM Home 3.0 km · 4.50★ (13)luxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 8 | $53k $364/nt · 46% occ $53k × 0.86 luxe × 0.88 loc = $41k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Living at Villas Catalina #13 3.0 km · 4.50★ (21)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 6 | $36k $235/nt · 57% occ $36k × 1.22 bed × 0.86 luxe × 0.88 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Jungle Villa • Private pool | Playa Potrero 3.0 km · 5.00★ (61)provenstrong opwalk to beachluxe STR (title) | Entire villa | 3BR/4BA sleeps 10 | $44k $372/nt · 35% occ $44k × 1.22 bed × 0.86 luxe × 0.88 loc × 0.93 operator = $38k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Encantadora, home close to the beach 3.0 km · 4.50★ (123)walk to beach | Entire home | 3BR/2BA sleeps 7 | $14k $189/nt · 26% occ $14k × 1.22 bed × 0.88 loc = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean Beachfront Villa 3.0 km · 0.00★ (1)walk to beach | Home / villa (title) | 3BR/2BA sleeps 6 | $32k $254/nt · 78% occ $32k × 1.22 bed × 0.88 loc = $35k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spectacular Views*4BR Villa*Pool*Beautiful Beaches 3.0 km · 4.50★ (23)walk to beachocean view | Entire villa | 4BR/4BA sleeps 8 | $39k $403/nt · 53% occ $39k × 0.88 loc = $35k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de playa 3.0 km · 0.00★ (1) | Home / villa (title) | 5BR/4BA sleeps 10 | $60k $1,066/nt · 60% occ $60k × 0.91 bed × 0.88 loc = $48k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Panoramic Beachfront Villa 3.1 kmbeachfront | Home / villa (title) | 4BR/3BA sleeps 12 | $2k $434/nt · 20% occ $2k × 0.78 loc = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Amberjack Modern Luxury Beach Home with Pool 3.1 km · 5.00★ (26)luxe STR (title) | Home / villa (title) | 4BR/5BA sleeps 8 | $48k $310/nt · 65% occ $48k × 0.86 luxe × 0.88 loc = $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Coqui, Tropical Oasis super close to beach 3.1 km · 5.00★ (92)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 6 | $41k $306/nt · 54% occ $41k × 1.22 bed × 0.88 loc × 0.93 operator = $41k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Lulu: Large Pool, Walk to Beach & Dining! 3.1 km · 5.00★ (93)provenstrong opwalk to beach | Entire villa | 4BR/4BA sleeps 8 | $104k $435/nt · 73% occ $104k × 0.88 loc × 0.93 operator = $86k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Tucan AB Tropical Oasis 3.1 km · 5.00★ (6) | Home / villa (title) | 5BR/5BA sleeps 10 | $35k $451/nt · 37% occ $35k × 0.91 bed × 0.88 loc = $28k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2br nature home, Pool, 900m Walk to Potrero Beach 3.2 km · 5.00★ (5) | Home / villa (title) | 2BR/2BA sleeps 4 | $8k $140/nt · 32% occ $8k × 1.56 bed × 0.88 loc = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful 2-BR House Steps from the Beach 3.2 km · 5.00★ (145)provenelite opwalk to beach | Entire home | 2BR/2BA sleeps 6 | $59k $221/nt · 78% occ $59k × 1.56 bed × 0.88 loc × 0.88 operator = $72k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Oceanfront Villa | Private Pool & Concierge 3.2 km · 5.00★ (84)provenstrong opbeachfrontocean view | Entire villa | 4BR/3BA sleeps 12 | $95k $523/nt · 61% occ $95k × 0.58 loc × 0.93 operator = $51k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Jungle beach home 3.3 km · 5.00★ (13) | Home / villa (title) | 3BR/3BA sleeps 6 | $28k $241/nt · 43% occ $28k × 1.22 bed × 0.88 loc = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous Modern Home Playa Potrero 3.3 km · 5.00★ (22) | Home / villa (title) | 4BR/4BA sleeps 8 | $70k $482/nt · 47% occ $70k × 0.88 loc = $61k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront Villa | Private Pool & Daily Breakfast 3.3 km · 5.00★ (8)beachfrontocean view | Entire villa | 5BR/5BA sleeps 17 | $187k $1,171/nt · 62% occ $187k × 0.91 bed × 0.78 loc = $132k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Potrero, Walk to Beach Home w/Pool, 2BR/2.5B 3.4 km · 4.50★ (105)walk to beach | Rental unit → Home / villa (title) Entire rental unit | 2BR/3BA sleeps 6 | $24k $125/nt · 70% occ $24k × 1.56 bed × 0.88 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Villa | 5min Walk to Beach & Dining 3.4 km · 5.00★ (41)provenwalk to beachocean view | Entire villa | 3BR/4BA sleeps 6 | $70k $294/nt · 77% occ $70k × 1.22 bed × 0.65 loc = $56k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Luxury Beach Front Home on lovely Playa Potrero 3.5 km · 5.00★ (36)provenbeachfrontocean viewluxe STR (title) | Entire townhouse | 3BR/4BA sleeps 6 | $57k $375/nt · 73% occ $57k × 1.22 bed × 0.86 luxe × 0.58 loc = $35k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Beautiful house near the beach Las Catalinas Town 3.7 kmwalk to beach | Home / villa (title) | 2BR/3BA sleeps 4 | $10k $399/nt · 14% occ $10k × 1.56 bed × 0.88 loc = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marina Bahia, Private Pool, 10 Min to Beach! 3.8 km · 5.00★ (51)provenstrong opwalk to beachocean view | Entire home | 5BR/3BA sleeps 10 | $51k $330/nt · 54% occ $51k × 0.91 bed × 0.58 loc × 0.93 operator = $25k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Ocean View Home! Dos Rios Mar Vista 3.8 km · 5.00★ (9)ocean view | Home / villa (title) | 3BR/4BA sleeps 6 | $53k $740/nt · 49% occ $53k × 1.22 bed × 0.74 loc = $48k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Las Catalinas Home, Beach Club, Pool 3.9 km · 5.00★ (3)ocean view | Home / villa (title) | 4BR/0BA sleeps 8 | $222k $1,670/nt · 56% occ $222k × 0.58 loc = $128k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa con Piscina Privada • 300 m Playa Potrero 3.9 km · 4.00★ (6) | Home / villa (title) | 3BR/3BA sleeps 10 | $20k $232/nt · 55% occ $20k × 1.22 bed × 0.88 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Yoha, Private Escape w/ Pool & Terrace Views 3.9 km · 4.50★ (77)walk to beachocean view | Entire home | 4BR/4BA sleeps 8 | $42k $243/nt · 51% occ $42k × 0.78 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View, Villa Arthela, Flamingo Marina 4.1 km · 5.00★ (113)provenelite opwalk to beachocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $148k $682/nt · 60% occ $148k × 0.65 loc × 0.88 operator = $85k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
CasaCielo, Oceanview w/Pool, Near Beaches & Dining 4.2 km · 5.00★ (117)provenelite opwalk to beachocean viewtier b | Entire villa | 2BR/2BA sleeps 4 | $65k $312/nt · 86% occ $65k × 1.56 bed × 0.65 loc × 0.88 operator = $59k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Beautiful house Las Catalinas near the town center 4.2 km · 5.00★ (43)provenwalk to beachocean viewtier a | Rental unit → Home / villa (title) Entire rental unit | 2BR/3BA sleeps 4 | $68k $284/nt · 77% occ $68k × 1.56 bed × 0.59 loc = $62k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Bahia Sur Oceanview Villa-Spectacular Views 4.3 km · 5.00★ (20)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 6 | $47k $405/nt · 64% occ $47k × 1.22 bed × 0.65 loc = $37k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanside Villa With Pool - Casa Pacifica 3BR 4.3 km | Home / villa (title) | 3BR/4BA sleeps 6 | $215k $1,336/nt · 62% occ $215k × 1.22 bed × 0.78 loc = $204k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Ocean View Home 4.3 km · 5.00★ (45)provenbeachfrontocean viewluxe STR (title)tier a | Entire home | 3BR/3BA sleeps 7 | $199k $720/nt · 75% occ $199k × 1.22 bed × 0.86 luxe × 0.52 loc = $108k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Oceanfront•Sleeps 6•Full Kitchen•BBQ•Pool•Balcony 4.3 km · 5.00★ (25)beachfrontocean viewtier a | Entire home | 2BR/3BA sleeps 6 | $67k $304/nt · 66% occ $67k × 1.56 bed × 0.70 loc = $73k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View, Pool & Beach Club - Casa Encantada 4.4 km · 5.00★ (7)walk to beachocean viewtier a | Entire villa | 4BR/5BA sleeps 10 | $316k $1,726/nt · 64% occ $316k × 0.59 loc = $185k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Steps to Beach & Beach Club at Las Catalinas 4.4 km · 0.00★ (2)walk to beachtier a | Home / villa (title) | 4BR/5BA sleeps 12 | $9k $1,870/nt · 27% occ $9k × 0.70 loc = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Near Beach, Pool & Beach Club Access - Casa Indigo 4.5 km · 5.00★ (3)walk to beachtier a | Home / villa (title) | 3BR/3BA sleeps 6 | $119k $833/nt · 47% occ $119k × 1.22 bed × 0.70 loc = $101k | 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
- 4BR / 4.5BA · 2,960 sqft
- Asking
- $730k
- Gallery segment
- Standard
- Traits
- pool, patio, ac, outdoor_dining, workspace, crib
- Headline yield
- $14k/yr ÷ $730k = 1.9% gross
§4
Market search criteria
- Radius: 4.5 km from subject coordinates.
- Bed band: 4BR ±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 · 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 search195All unique STR comps within 4.5 km of subject pin.
2Proven operators924.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted613 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 4.5 km. Weight share cap — no comp above 40% of headline blend.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($51k/yr scaled) — band spread 4.02× before cap.
- Headline band: low $14k · reconciled $34k · high $51k — 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 → $14k/yr
- 6÷Gross yield$14k ÷ $730k = 1.9%
§7
Rejected from pool
222 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 (133)Walk / beach alignment (34)View alignment (20)Bed mismatch (>±1BR) (3)Product type mismatch (1)Low utilization (1)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Villa Emma - Oasis Playa Potrero (48.6% 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 · 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 — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
Product positioning (tier 2)
- Gallery segment: standard.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Low indication ~$14k/yr → ~1.9% gross on $730k asking.
- Basis: V5 home · 3 comps · corridor.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- + Pin ±1BR — 3 of 3 within 4.5 km. Weight share cap — no comp above 40% of headline blend.
- 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: 2% gross yield (0/55 pts)
- Discount vs comps-implied value: 444% above comps-implied value (0/30 pts)
- Revenue potential: ~$14k/yr Low indication revenue (0/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
- Wide spread in comp revenue — operators disagree on what this profile earns.
§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.