walk to beachocean view
Playa Grande · Guanacaste
Casa Canopy - Luxury Investment Property in Playa Grande
Homes · 4 bd · 4 ba · 2,002 sqft
$890,000
View broker listing ↗via Coldwell Banker Tamarindo · asking
Weak · thin comps
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative· Our estimate
8%
$67k/yr
Moderate
8%
$71k/yr
Optimistic
8%
$73k/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 67 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (67 of 67 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
67 of 67 · 23 proven / 44 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Barefoot Beachfront | Pool, Surf & Private Casita 2.9 km · 5.00★ (39)provenbeachfrontpremium | Entire villa | 5BR/5BA sleeps 10 | $174k $821/nt · 69% occ $174k × 0.80 bed × 0.88 loc = $123k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Luxury Beachfront Villa on World Famous Beach 3.2 km · 5.00★ (11)beachfrontocean viewluxe STR (title) | Entire villa | 5BR/5BA sleeps 13 | $220k $979/nt · 76% occ $220k × 0.80 bed × 0.88 loc = $156k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Villa with Stunning Views of Las Catalinas 3.2 km · 4.50★ (7) | Home / villa (title) | 4BR/5BA sleeps 10 | $82k $561/nt · 43% occ $82k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern beach villa with pool/forest.
walk to beach 3.3 km · 5.00★ (372)provenlegend opwalk to beach | Entire home | 2BR/2BA sleeps 4 | $33k $112/nt · 88% occ $33k × 1.56 bed × 0.81 operator = $42k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Ocean View Home Walking to Playa Grande 3.4 km · 4.50★ (25)ocean view | Entire villa | 5BR/6BA sleeps 10 | $108k $579/nt · 66% occ $108k × 0.80 bed = $86k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3BD2BA in Playa Grande with Pool & Close to Beach 3.4 km · 5.00★ (55)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 8 | $28k $210/nt · 60% occ $28k × 1.06 bed × 0.93 operator = $28k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
CASA LINDA VISTA, PLAYA GRANDE 3.5 km · 5.00★ (32)provenwalk to beachocean view | Entire villa | 2BR/2BA sleeps 8 | $44k $199/nt · 72% occ $44k × 1.56 bed = $69k | Loose | Bed mismatch — 2BR delta (max ±1). | |
3 Bedroom Home/Private Pool in the heart of Grande 3.5 km · 4.50★ (25)walk to beachocean view | Entire villa | 3BR/3BA sleeps 6 | $72k $332/nt · 63% occ $72k × 1.06 bed = $76k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Playa Grande Home 3.5 km · 5.00★ (35)provenwalk to beachluxe STR (title) | Entire home | 3BR/4BA sleeps 8 | $68k $372/nt · 59% occ $68k × 1.06 bed = $73k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Luxury Playa Grande Villa • Walk to Beach • Pool 3.6 km · 5.00★ (5)walk to beachluxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 8 | $32k $339/nt · 83% occ $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Incredible 4 BR, 4.5 BA Ocean View Home 3.6 km · 5.00★ (28)walk to beachocean view | Entire home | 4BR/5BA sleeps 11 | $134k $692/nt · 66% occ $134k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Grande 2 bedroom Villa near the beach 3.6 km · 4.50★ (8)walk to beach | Home / villa (title) | 2BR/2BA sleeps 4 | $28k $293/nt · 43% occ $28k × 1.56 bed = $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stunning Beachfront | Private Pool | Fees included 3.6 km · 5.00★ (65)provenstrong opbeachfrontocean viewpremium | Entire villa | 5BR/6BA sleeps 15 | $195k $824/nt · 79% occ $195k × 0.80 bed × 0.88 loc × 0.93 operator = $128k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Beach Vacation House – 5 min from Playa Grande 3.7 km · 5.00★ (44)proven | Entire home | 4BR/3BA sleeps 9 | $47k $366/nt · 68% occ $47k | Fair | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Ocean View Villa, 4BD w/Pool | Playa Grande 3.7 km · 4.50★ (7)ocean viewtier a | Home / villa (title) | 4BR/5BA sleeps 8 | $50k $613/nt · 42% occ $50k × 0.92 loc = $46k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Guanacaste, zen, pool, beach, enjoy! 3.7 km · 5.00★ (59)provenstrong oppremium | Entire villa | 3BR/3BA sleeps 6 | $32k $241/nt · 62% occ $32k × 1.06 bed × 0.93 operator = $32k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Luna Surf House – Relaxed Stay for Travelers 3.7 km · 4.50★ (4) | Home / villa (title) | 2BR/2BA sleeps 4 | $4k $81/nt · 53% occ $4k × 1.56 bed = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront home w/Private Pool an Beach access 3.7 km · 5.00★ (12)beachfront | Home / villa (title) | 4BR/5BA sleeps 12 | $172k $942/nt · 98% occ $172k × 0.88 loc = $152k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CASA LINDA VISTA, PLAYA GRANDE 3.7 km · 5.00★ (58)provenstrong opwalk to beachocean view | Entire home | 2BR/2BA sleeps 8 | $42k $197/nt · 70% occ $42k × 1.56 bed × 0.93 operator = $61k | Loose | Bed mismatch — 2BR delta (max ±1). | |
CASA LINDA VISTA, PLAYA GRANDE- PEACEFUL & PRIVATE 3.7 km · 4.50★ (12) | Home / villa (title) | 2BR/2BA sleeps 5 | $43k $200/nt · 71% occ $43k × 1.56 bed = $68k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Beautiful Villa - Short Walk to the Beach 3.7 km · 5.00★ (20)walk to beach | Entire home | 5BR/5BA sleeps 10 | $113k $552/nt · 63% occ $113k × 0.80 bed = $91k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Short walk to the beach - Casa Manzu 3.8 km · 5.00★ (78)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 6 | $76k $338/nt · 81% occ $76k × 1.06 bed × 0.93 operator = $76k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Villa avec piscine privée, jardin luxuriant ! 3.8 km · 5.00★ (32)proven | Entire villa | 3BR/3BA sleeps 6 | $32k $257/nt · 68% occ $32k × 1.06 bed = $34k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Casa Colono: 10 min Walk to Surf, Beach & Monkeys 3.8 km · 5.00★ (65)provenstrong opwalk to beach | Entire home | 2BR/2BA sleeps 5 | $21k $123/nt · 63% occ $21k × 1.56 bed × 0.93 operator = $31k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Villa Corazon, modern, private pool, near beach 3.8 km · 5.00★ (101)provenelite oppremium | Entire villa | 3BR/3BA sleeps 6 | $22k $282/nt · 42% occ $22k × 1.06 bed × 0.88 operator = $20k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Casa Marea Alta 3.8 km · 5.00★ (25) | Entire villa | 2BR/3BA sleeps 4 | $53k $218/nt · 72% occ $53k × 1.56 bed = $83k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pura Vida - Playa Grande 3.8 km · 5.00★ (34)provenwalk to beach | Entire home | 3BR/3BA sleeps 6 | $66k $257/nt · 84% occ $66k × 1.06 bed = $71k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Casa Lubos - 3 Mins to Beach! 3.8 km · 5.00★ (72)provenstrong op | Entire home | 3BR/2BA sleeps 9 | $54k $203/nt · 88% occ $54k × 1.06 bed × 0.93 operator = $54k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
New Luxury privacy Villa, large pool Playa Grande. 3.9 km · 0.00★ (2)luxe STR (title) | Home / villa (title) | 4BR/5BA sleeps 12 | $58k $789/nt · 45% occ $58k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Uchuva 3 bed-modern & new home close to beach 3.9 km | Home / villa (title) | 3BR/4BA sleeps 6 | $41k $606/nt · 61% occ $41k × 1.06 bed = $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa by the Sea 3.9 km · 4.50★ (101)walk to beach | Entire villa | 2BR/1BA sleeps 6 | $11k $77/nt · 52% occ $11k × 1.56 bed = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lux 4 Bed & Pool | Playa Grande | Guacamaya Roja 3.9 km · 5.00★ (34)provenwalk to beachluxe STR (title) | Entire villa | 4BR/4BA sleeps 11 | $77k $396/nt · 54% occ $77k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Full package beach paradise to relax or work from! 4.0 km · 5.00★ (45)proven | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $20k $168/nt · 39% occ $20k × 1.56 bed = $31k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Bianca - Short Walk to the Beach 4.0 km · 5.00★ (3)walk to beach | Home / villa (title) | 5BR/4BA sleeps 9 | $2k $704/nt · 13% occ $2k × 0.80 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle Villa Near The Beach 4.0 km · 0.00★ (2)tier a | Home / villa (title) | 2BR/2BA sleeps 4 | $5k $118/nt · 43% occ $5k × 1.56 bed × 0.92 loc = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3BR Villa in Luxury Gated Community - Playa Grande 4.0 km · 5.00★ (39)luxe STR (title)tier a | Entire villa | 3BR/3BA sleeps 6 | $18k $266/nt · 75% occ $18k × 1.06 bed × 0.92 loc = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury villa, just 4 minutes walk to the beach 4.1 km · 5.00★ (79)provenstrong opwalk to beachluxe STR (title) | Entire home | 5BR/6BA sleeps 12 | $121k $537/nt · 66% occ $121k × 0.80 bed × 0.93 operator = $90k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
Ventanas Surf Casa – Relaxed Stay for Travelers 4.1 km · 5.00★ (23)tier a | Entire home | 3BR/3BA sleeps 7 | $48k $247/nt · 69% occ $48k × 1.06 bed × 0.92 loc = $47k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Grande Ocean View Home (3 bdrm) 4.1 km · 5.00★ (110)provenelite opocean viewpremiumtier a | Home / villa (title) | 3BR/2BA sleeps 8 | $85k $428/nt · 72% occ $85k × 1.06 bed × 0.92 loc × 0.88 operator = $73k | Loose | — | |
Playa Grande, Guanacaste, Costa Rica 4.1 km · 5.00★ (121)provenelite opwalk to beach | Entire villa | 3BR/3BA sleeps 6 | $79k $309/nt · 82% occ $79k × 1.06 bed × 0.88 operator = $74k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
7 min walk to Surfing Paradise, Pool & Ocean Fun 4.1 km · 5.00★ (34)provenwalk to beachocean viewpremium | Entire villa | 5BR/3BA sleeps 10 | $84k $466/nt · 64% occ $84k × 0.80 bed = $67k | Loose | — | |
Steps from Playa Grande Beach – Modern 3BR Retreat 4.1 km · 5.00★ (4)walk to beach | Entire home | 3BR/4BA sleeps 6 | $33k $421/nt · 57% occ $33k × 1.06 bed = $35k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Contemporary Villa 4BR 4.2 km · 5.00★ (40)walk to beach | Entire home | 4BR/4BA sleeps 8 | $44k $426/nt · 69% occ $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Favorite house right on the beach, steps to ocean 4.2 km · 5.00★ (69)beachfrontocean viewpremium | Entire home | 4BR/4BA sleeps 13 | $70k $512/nt · 89% occ $70k × 0.88 loc = $62k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Absolutely Awesome Family Hit! 4.2 km · 5.00★ (139)provenelite op | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $24k $167/nt · 44% occ $24k × 1.56 bed × 0.88 operator = $33k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Lotto, Private Villa in Gated Community 4.2 km · 0.00★ (1)tier a | Home / villa (title) | 4BR/4BA sleeps 10 | $32k $589/nt · 45% occ $32k × 0.92 loc = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Veranera - Secure house with pool near beach 4.2 km · 5.00★ (76)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 9 | $66k $330/nt · 66% occ $66k × 1.06 bed × 0.93 operator = $65k | Loose | Left out of headline pin pool — Pin ±1BR thin — 2/3 within 4.5 km. | |
High end villa with 360° ocean and jungle views 4.2 km · 5.00★ (26)ocean viewluxe STR (title)tier a | Entire villa | 4BR/5BA sleeps 10 | $76k $409/nt · 63% occ $76k × 0.92 loc = $69k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Surf 3-BR home + 2 detached casitas 4.2 km · 5.00★ (27)walk to beach | Entire home | 5BR/4BA sleeps 10 | $77k $432/nt · 82% occ $77k × 0.80 bed = $61k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cómoda villa rodeada de naturaleza 4.3 km · 4.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 9 | $7k $165/nt · 23% occ $7k × 1.06 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Serenity - Luxury Living Steps from beach 4.3 km · 5.00★ (15)walk to beachluxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 8 | $131k $703/nt · 57% occ $131k × 1.06 bed × 0.88 loc = $123k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Serenity 2 Bedroom 1 min walk to the beach 4.3 km · 5.00★ (28)walk to beach | Entire home | 2BR/2BA sleeps 6 | $47k $274/nt · 70% occ $47k × 1.56 bed = $73k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa fabulosa con vista al mar 4.3 km · 4.50★ (10)ocean view | Home / villa (title) | 2BR/2BA sleeps 8 | $6k $106/nt · 39% occ $6k × 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). | |
Amplia villa. En Guanacaste 4.3 km · 3.50★ (4) | Home / villa (title) | 4BR/4BA sleeps 16 | $21k $397/nt · 36% occ $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa en playa real Conchal playa minas 4.3 km · 4.00★ (25) | Home / villa (title) | 2BR/2BA sleeps 7 | $8k $119/nt · 39% occ $8k × 1.56 bed × 0.88 loc = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach House - 6 minutes walk from the Beach 4.3 km · 5.00★ (48)walk to beachocean view | Entire home | 4BR/5BA sleeps 8 | $49k $334/nt · 84% occ $49k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hotel Bahía Piratas. Villa 13 4.4 km · 4.50★ (11) | Home / villa (title) | 3BR/2BA sleeps 9 | $14k $186/nt · 42% occ $14k × 1.06 bed × 0.88 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tranquil Oasis in a Premier Gated Community Grande 4.4 km · 5.00★ (68)tier a | Entire home | 3BR/2BA sleeps 7 | $35k $332/nt · 69% occ $35k × 1.06 bed × 0.92 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury 4-bedroom home in safe gated community 4.4 km · 0.00★ (1)luxe STR (title)tier a | Home / villa (title) | 4BR/4BA sleeps 8 | $49k $637/nt · 22% occ $49k × 0.92 loc = $45k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa para 10 personas. 4.4 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 10 | $12k $198/nt · 32% occ $12k × 1.56 bed × 0.88 loc = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stela House 4.5 km · 5.00★ (59)tier a | Entire home | 3BR/2BA sleeps 8 | $3k $209/nt · 19% occ $3k × 1.06 bed × 0.92 loc = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa w/Pool- 3-Minute Walk to Beach & Town 4.5 km · 5.00★ (22)walk to beachluxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 12 | $79k $551/nt · 54% occ $79k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sea Bird Luxury House 4.5 km · 5.00★ (23)walk to beachluxe STR (title) | Entire villa | 5BR/6BA sleeps 10 | $66k $764/nt · 32% occ $66k × 0.80 bed = $53k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Nido de Halcon U1 4.5 km · 5.00★ (30)walk to beach | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $6k $91/nt · 54% 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). | |
Amazing Ocean View 3-bedroom, 3.5-bathroom home 4.5 km · 5.00★ (29)ocean view | Entire home | 3BR/4BA sleeps 8 | $57k $292/nt · 57% occ $57k × 1.06 bed = $61k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Dos Hijas Three Bedroom Villa-Steps to the Main Su 4.5 km · 5.00★ (25)walk to beach | Entire home | 3BR/2BA sleeps 6 | $61k $386/nt · 57% occ $61k × 1.06 bed = $65k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Surf Villa w/casita, only a 5 min walk to beach! 4.5 km · 5.00★ (6)walk to beach | Home / villa (title) | 4BR/3BA sleeps 10 | $81k $622/nt · 54% occ $81k | 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 / 4BA · 2,002 sqft
- Asking
- $890k
- Gallery segment
- Luxury
- Traits
- beachClose, ocean_view, pool, patio, bbq, ac, outdoor_dining, crib
- Headline yield
- $67k/yr ÷ $890k = 7.5% 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 · 2 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 search81All unique STR comps within 4.5 km of subject pin.
2Proven operators394.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted242 received positive weight after filters.
4Headline blend2Positive-weight picks that move published headline.
- Apple-to-apple headline pool — ocean-view proven operators first (subject has confirmed ocean view). · Apple-to-apple headline pool — walk-to-beach comps only (subject is not beachfront).
- Pin ±1BR thin — 2/3 within 4.5 km. Weight share cap — no comp above 40% of headline blend.
- Headline band: low $67k · reconciled $71k · high $73k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 2 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 2 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 → $67k/yr
- 6÷Gross yield$67k ÷ $890k = 7.5%
§7
Rejected from pool
94 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 (57)Outside headline blend (13)Bed mismatch (>±1BR) (6)Walk / beach alignment (2)Product type mismatch (1)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Playa Grande Ocean View Home (3 bdrm) (61.9% of weighted blend).
- 2 of 2 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 · 2 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 — ocean-view proven operators first (subject has confirmed ocean view).
- Apple-to-apple headline pool — walk-to-beach comps only (subject is not beachfront).
Product positioning (tier 2)
- Gallery segment: luxury.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Low indication ~$67k/yr → ~7.5% gross on $890k asking.
- Basis: V5 home · 2 comps · corridor.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- +5% BBQ / grill
- + Pin ±1BR thin — 2/3 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.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 8% gross yield (16/55 pts)
- Discount vs comps-implied value: 40% above comps-implied value (0/30 pts)
- Revenue potential: ~$67k/yr Low indication revenue (10/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
- Comp set quality is low — wide spread, thin sample, or bedroom mismatch.
§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.