34 min drive to beach
Tamarindo · Guanacaste
Modern Ranch-Style Home in Black Stallion Eco Ranch 15 minutes from Tamarindo
Homes · 3 bd · 2 ba · 1,873 sqft
$539,000
View broker listing ↗via Coldwell Banker Tamarindo · asking
Weak pick
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
6%
$32k/yr
Moderate· Our estimate
10%
$52k/yr
Optimistic
12%
$66k/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 property views left · Each new property report uses one credit in this browser. for unlimited yield, deal read, and comps.
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🚗 34 min to beach 125 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (125 of 125 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
125 of 125 · 39 proven / 86 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Vacation Retreat Elegant 2 Bedroom Villa 0.0 km · 4.90★ (13) | Home / villa (title) | 2BR/1BA sleeps 4 | $17k $136/nt · 66% occ $17k × 1.25 bed = $21k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa La Reina, Private Jungle Villa 0.1 km · 5.00★ (20) | Home / villa (title) | 3BR/3BA sleeps 8 | $66k $480/nt · 46% occ $66k | Strong | 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) 0.2 km · 5.00★ (12) | Entire home | 3BR/3BA sleeps 12 | $20k $210/nt · 28% occ $20k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pitaya. Central to all the best surf spots! 0.2 km · 4.60★ (32) | Home / villa (title) | 3BR/4BA sleeps 7 | $18k $241/nt · 33% occ $18k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3-suite villa, private pool, comfort & relaxation 0.2 km · 5.00★ (10) | Entire villa | 3BR/3BA sleeps 6 | $39k $291/nt · 51% occ $39k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa De Teca - Teak House 0.3 km | Home / villa (title) | 4BR/3BA sleeps 8 | $7k $316/nt · 20% occ $7k × 0.80 bed = $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Boutique 2BR Villa • Kitchen • Near Tamarindo 0.3 km · 5.00★ (1) | Home / villa (title) | 2BR/1BA sleeps 4 | $7k $223/nt · 17% occ $7k × 1.25 bed = $9k | Strong | 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 0.6 km · 4.95★ (80)provenstrong op | Entire home | 3BR/3BA sleeps 8 | $71k $273/nt · 71% occ $71k × 0.93 operator = $66k | Strong | — | |
Private Villa | Fast Wi-Fi | Near to Beach 0.6 km · 5.00★ (19) | Entire home | 2BR/2BA sleeps 4 | $22k $149/nt · 54% occ $22k × 1.25 bed = $27k | Strong | 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 0.7 km · 5.00★ (14) | Home / villa (title) | 2BR/1BA sleeps 4 | $5k $115/nt · 23% 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). | |
Luxury 3 Bedroom Villa 5 minutes to Tamarindo. 0.8 km · 5.00★ (4)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 7 | $24k $465/nt · 54% occ $24k × 0.86 luxe = $21k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation Home in Villarreal Tamarindo 0.8 km · 4.90★ (35) | Home / villa (title) | 2BR/1BA sleeps 5 | $5k $104/nt · 75% 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 Natura, Altura 0.9 km · 5.00★ (11) | Entire villa | 2BR/2BA sleeps 3 | $9k $152/nt · 50% occ $9k × 1.25 bed = $12k | Strong | 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 0.9 km · 2.50★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $35k $294/nt · 51% occ $35k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Tropical Villa near Tamarindo 1.0 km · 5.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 6 | $33k $254/nt · 57% occ $33k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House with Panoramic Views in Tamarindo 1.0 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $228/nt · 34% occ $10k × 0.96 loc = $9k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Paradise 1.1 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 | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset Panorama Suite I 1.1 km · 4.85★ (275)provenocean viewtier b | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $28k $97/nt · 80% occ $28k × 1.25 bed × 0.71 loc = $25k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Modern 2 master suites w/private golf access! 1.1 km · 4.95★ (20) | Entire home | 2BR/2BA sleeps 6 | $18k $316/nt · 60% occ $18k × 1.25 bed = $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Forest retreat in gated community 1.1 km · 4.85★ (20)tier b | Entire home | 2BR/3BA sleeps 4 | $26k $240/nt · 73% occ $26k × 1.25 bed × 0.96 loc = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Luz 1.1 km · 5.00★ (26) | Home / villa (title) | 3BR/3BA sleeps 8 | $15k $224/nt · 41% occ $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo Ocean View 2BR Quiet Hilltop Retreat 1.1 km · 4.95★ (88)provenstrong opocean viewtier b | Entire guesthouse | 2BR/1BA sleeps 4 | $46k $156/nt · 78% occ $46k × 1.25 bed × 0.71 loc × 0.93 operator = $38k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Beautiful House Near the Beach - Casa Perla 1 1.1 km · 4.45★ (7) | Entire villa | 3BR/2BA sleeps 6 | $3k $269/nt · 13% occ $3k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Near Tamarindo, Casa Antema surrounded by jungle 1.1 km · 5.00★ (2) | Entire cottage | 2BR/3BA sleeps 5 | $20k $160/nt · 40% occ $20k × 1.25 bed = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pluma Verde: house with private pool in Tamarindo. 1.2 km · 4.95★ (34) | Entire home | 2BR/2BA sleeps 5 | $12k $142/nt · 49% occ $12k × 1.25 bed = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Almendra - 4 bedrooms 1.2 km · 4.85★ (14) | Entire villa | 4BR/4BA sleeps 8 | $55k $330/nt · 68% occ $55k × 0.80 bed = $44k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Almendra - 3 bedrooms 1.2 km · 4.85★ (71)proven | Entire villa | 3BR/3BA sleeps 7 | $56k $274/nt · 74% occ $56k | Strong | — | |
Luxury villa few minutes away from Tamarindo 1.3 km · 4.95★ (58)provenstrong opluxe STR (title) | Entire home | 3BR/3BA sleeps 6 | $94k $344/nt · 80% occ $94k × 0.86 luxe × 0.93 operator = $75k | Strong | — | |
Casa Aldama with private Pool-Near Tamarindo Beach 1.3 km · 4.60★ (5) | Entire home | 3BR/2BA sleeps 10 | $14k $209/nt · 32% occ $14k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Jungle Oasis - Villa Sol 1.3 km · 4.85★ (22)ocean view | Entire villa | 2BR/2BA sleeps 4 | $14k $156/nt · 40% occ $14k × 1.25 bed × 0.71 loc = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa St Barth - Tamarindo, Costa Rica 1.4 km · 4.95★ (155)provenelite opocean view | Entire villa | 3BR/4BA sleeps 6 | $103k $608/nt · 55% occ $103k × 0.74 loc × 0.88 operator = $67k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa Nimbu 1.4 km · 5.00★ (41)proven | Home / villa (title) | 2BR/3BA sleeps 6 | $16k $123/nt · 45% occ $16k × 1.25 bed = $20k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
The jungle Luxury -Secure -Villa cimatella l 1.4 km · 4.90★ (184)provenstrong opocean viewluxe STR (title) | Entire home | 2BR/3BA sleeps 5 | $96k $323/nt · 80% occ $96k × 1.25 bed × 0.86 luxe × 0.71 loc × 0.93 operator = $68k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
3BR Private Pool Villa · near Tamarindo 1.5 km · 5.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $11k $305/nt · 85% occ $11k × 0.96 loc = $11k | Strong | 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 1.5 km · 5.00★ (75)provenstrong opluxe STR (title) | Entire villa | 3BR/3BA sleeps 9 | $84k $369/nt · 72% occ $84k × 0.86 luxe × 0.93 operator = $68k | Strong | — | |
Tamarindo home with private plunge pool & cascade 1.5 km · 4.75★ (81) | Entire home | 3BR/1BA sleeps 8 | $10k $122/nt · 52% occ $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Solo Noi Villa - Family Home in a beach town 1.5 km · 5.00★ (1)tier b | Entire home | 4BR/4BA sleeps 8 | $27k $393/nt · 61% occ $27k × 0.80 bed × 0.97 loc = $21k | 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 1.5 km · 4.50★ (10) | Home / villa (title) | 4BR/2BA sleeps 14 | $31k $252/nt · 58% occ $31k × 0.80 bed = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
NEW Home Tamarindo with Private Pool 1.5 km · 4.90★ (34)proventier b | Entire home | 4BR/4BA sleeps 8 | $59k $337/nt · 73% occ $59k × 0.80 bed × 0.96 loc = $45k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Beach house between Tamarindo and Avellanas 1.5 km · 4.75★ (97)proven | Home / villa (title) | 4BR/3BA sleeps 12 | $41k $214/nt · 53% occ $41k × 0.80 bed = $33k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa Laureles 1.6 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 7 | $6k $115/nt · 31% occ $6k × 1.25 bed = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Corteza Modern Home & Nature near Tamarindo. 1.6 km · 4.00★ (1) | Entire villa | 3BR/2BA sleeps 6 | $20k $218/nt · 62% occ $20k × 0.96 loc = $19k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
GARDEN HOUSE TAMARINDO 1.6 km · 4.40★ (5) | Home / villa (title) | 2BR/1BA sleeps 5 | $0k $211/nt · 4% occ $0k × 1.25 bed = $0k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The jungle Luxury-Secure -Villa cimatella ll 1.7 km · 4.95★ (67)provenstrong opocean viewluxe STR (title) | Entire home | 3BR/4BA sleeps 7 | $117k $418/nt · 82% occ $117k × 0.86 luxe × 0.71 loc × 0.93 operator = $67k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Mora del Prado 1.7 km | Home / villa (title) | 3BR/2BA sleeps 6 | $0k $171/nt · 15% occ $0k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Akira Tamarindo Beach 1.8 km · 4.80★ (14) | Entire home | 2BR/1BA sleeps 5 | $11k $182/nt · 25% occ $11k × 1.25 bed = $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Rincon Soleado Villa Garza Self Check-In - Parking 1.9 km · 5.00★ (8) | Home / villa (title) | 2BR/1BA sleeps 7 | $2k $103/nt · 89% occ $2k × 1.25 bed × 0.96 loc = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Brisa Marina Villa Macondo Self Check-In - Parking. 1.9 km · 5.00★ (7) | Home / villa (title) | 2BR/1BA sleeps 6 | $2k $100/nt · 89% occ $2k × 1.25 bed = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cortes | Stunning Views ·Pool ·Near Tamarindo 2.0 km · 4.95★ (23) | Entire home | 2BR/2BA sleeps 4 | $38k $259/nt · 73% occ $38k × 1.25 bed = $47k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo | Modern 2-Story Home | Gated Community 2.1 km | Home / villa (title) | 4BR/4BA sleeps 12 | $10k $300/nt · 48% occ $10k × 0.80 bed = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vitamin Sea Malani Lodge - Tamarindo Self Check In 2.1 km · 4.80★ (19) | Rental unit Entire rental unit | 4BR/2BA sleeps 13 | $34k $294/nt · 64% occ $34k × 0.80 bed = $27k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Leatherback Turtle Home Villarreal, Guanacaste 2.1 km · 4.65★ (38) | Home / villa (title) | 2BR/1BA sleeps 3 | $7k $88/nt · 66% 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). | |
Casa Villamar 2.1 km · 4.95★ (71)provenstrong op | Entire home | 3BR/2BA sleeps 7 | $5k $101/nt · 29% occ $5k × 0.93 operator = $5k | Fair | Low utilization — not used in estimate (soft calendar / far below same-bed peers). | |
3 Bed House in Condominium | 10 min from Tamarindo 2.2 km · 4.85★ (6) | Home / villa (title) | 3BR/3BA sleeps 8 | $16k $230/nt · 30% occ $16k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Salome, Family refuge for 6 in Tamarindo 2.3 km · 5.00★ (3) | Home / villa (title) | 3BR/1BA sleeps 6 | $5k $108/nt · 21% occ $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa en Tamarindo 2.4 km | Home / villa (title) | 4BR/2BA sleeps 13 | $22k $317/nt · 40% occ $22k × 0.80 bed = $18k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
jungle loft, an apartment in the trees 2.4 km · 4.95★ (80)provenstrong op | Entire loft | 3BR/1BA sleeps 6 | $25k $106/nt · 64% occ $25k × 0.93 operator = $23k | Fair | Zero weight — pool/view/walk mis-match, community tier, or distance. | |
Tamarindo santa rosa, villa para 6 2.4 km · 4.50★ (40) | Home / villa (title) | 2BR/1BA sleeps 6 | $2k $113/nt · 14% occ $2k × 1.25 bed = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Home with the best pool 5 min drive to town 2.4 km · 5.00★ (41)proven | Entire home | 2BR/2BA sleeps 4 | $31k $190/nt · 48% occ $31k × 1.25 bed = $39k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Solar Santa Clara Private Estate 2.4 km · 4.25★ (4) | Home / villa (title) | 4BR/2BA sleeps 10 | $5k $136/nt · 20% occ $5k × 0.80 bed = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House with large terrace and splendid tropical garden 2.5 km · 4.85★ (15) | Home / villa (title) | 4BR/3BA sleeps 7 | $18k $130/nt · 56% occ $18k × 0.80 bed = $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Aboriginal house 2.5 km · 4.90★ (20) | Entire home | 3BR/2BA sleeps 7 | $10k $127/nt · 45% occ $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Tamarindo Area • Infinity Pool 2.5 km · 4.40★ (16)luxe STR (title) | Entire home | 4BR/4BA sleeps 10 | $13k $237/nt · 69% occ $13k × 0.80 bed × 0.86 luxe = $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa | Private Pool | Near Tamarindo 2.5 km · 4.95★ (60)provenstrong opluxe STR (title) | Entire home | 2BR/3BA sleeps 6 | $24k $150/nt · 44% occ $24k × 1.25 bed × 0.86 luxe × 0.93 operator = $24k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Buenas Vibras House 2.6 km · 4.95★ (98)provenstrong op | Entire villa | 3BR/3BA sleeps 8 | $53k $205/nt · 92% occ $53k × 0.93 operator = $49k | Fair | — | |
Dream House a Few Minutes from Tamarindo Beach 2.6 km · 4.75★ (55)proven | Entire home | 3BR/3BA sleeps 7 | $32k $170/nt · 81% occ $32k | Fair | — | |
Casa>Capullo 2.6 km | Home / villa (title) | 3BR/2BA sleeps 6 | $3k $121/nt · 19% occ $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo Beach Vacation Home - Private Pool 2.6 km · 4.85★ (110)proven | Home / villa (title) | 2BR/2BA sleeps 6 | $24k $134/nt · 51% occ $24k × 1.25 bed = $30k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Paradise with Privacy!
Entire home w/ private pool 2.6 km · 4.50★ (28) | Home / villa (title) | 4BR/3BA sleeps 6 | $29k $164/nt · 59% occ $29k × 0.80 bed = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Copey - The Perfect Vacation 2.8 km · 4.65★ (144) | Home / villa (title) | 4BR/2BA sleeps 8 | $15k $153/nt · 35% occ $15k × 0.80 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo Beach, CasaMar de Tamarindo 2.9 km · 4.80★ (181)proven | Entire home | 2BR/2BA sleeps 6 | $39k $131/nt · 88% occ $39k × 1.25 bed = $49k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Entire home with own pool near Tamarindo 2.9 km · 4.95★ (36)proven | Entire home | 3BR/2BA sleeps 6 | $21k $187/nt · 32% occ $21k | Fair | — | |
Container house river view + Wake up with monkeys 2.9 km · 5.00★ (14) | Home / villa (title) | 2BR/1BA sleeps 5 | $4k $66/nt · 40% occ $4k × 1.25 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern House Tamarindo Beach 2.9 km · 4.85★ (23)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $24k $234/nt · 38% occ $24k × 0.96 loc = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Coatí - A portal to the tropic 3.0 km · 4.95★ (47)proven | Home / villa (title) | 2BR/3BA sleeps 8 | $19k $173/nt · 61% occ $19k × 1.25 bed = $24k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa Flo - Your Perfect Tropical Vacation Villa 3.1 km · 4.95★ (31)proven | Entire home | 4BR/3BA sleeps 9 | $47k $245/nt · 84% occ $47k × 0.80 bed = $38k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Coral Tamarindo House 3.1 km · 4.90★ (56)provenstrong op | Entire home | 2BR/2BA sleeps 9 | $33k $176/nt · 51% occ $33k × 1.25 bed × 0.93 operator = $39k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa Jardin near Tamarindo Beach 3.1 km · 4.95★ (17) | Entire home | 3BR/3BA sleeps 6 | $38k $241/nt · 48% occ $38k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa Luna, with Pool - Tamarindo 3.1 km · 4.80★ (51)provenluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $53k $222/nt · 70% occ $53k × 0.86 luxe = $45k | Fair | — | |
Relax in Style: Private Pool Getaway 3.1 km · 4.70★ (92) | Entire villa | 3BR/2BA sleeps 11 | $37k $242/nt · 55% occ $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Motmot Tamarindo: Eco Luxury Villa 3 | Pool 3.2 km · 4.70★ (17)luxe STR (title)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $9k $161/nt · 27% occ $9k × 1.25 bed × 0.86 luxe × 0.96 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Villa in Gated Community By Tamarindo 3.2 km · 4.85★ (324)proven | Entire villa | 2BR/1BA sleeps 6 | $24k $94/nt · 60% occ $24k × 1.25 bed = $30k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
casa quesada 2 3.2 km | Home / villa (title) | 3BR/3BA sleeps 7 | $1k $218/nt · 27% occ $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Heaven Suites - Complex with Jacuzzi and BBQ 3.2 km · 4.90★ (10) | Rental unit Entire rental unit | 4BR/3BA sleeps 8 | $12k $155/nt · 43% occ $12k × 0.80 bed = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House Casa Verde/Amazing pool 3.3 km · 5.00★ (11) | Entire home | 4BR/4BA sleeps 8 | $44k $271/nt · 47% occ $44k × 0.80 bed = $35k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2 Villas for 8 Guests with Pool by Tamarindo 3.4 km · 4.90★ (26) | Home / villa (title) | 4BR/2BA sleeps 8 | $18k $215/nt · 54% occ $18k × 0.80 bed = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House with a private pool, near Tamarindo beach 3.5 km · 4.95★ (45)provenocean view | Entire home | 2BR/2BA sleeps 6 | $21k $139/nt · 45% occ $21k × 1.25 bed × 0.74 loc = $20k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Model House, Rancho Tamarindo 3.5 km | Home / villa (title) | 3BR/2BA sleeps 6 | $8k $350/nt · 77% occ $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private house with pool 5 minutes from Playa Avellana 3.6 km · 4.85★ (44)proven | Entire home | 3BR/2BA sleeps 12 | $62k $262/nt · 64% occ $62k | Fair | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa Dasani - Beautiful House with private pool 3.6 km · 4.50★ (6) | Home / villa (title) | 2BR/3BA sleeps 4 | $10k $180/nt · 29% occ $10k × 1.25 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Papito Javier 3.7 km · 4.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $133/nt · 23% occ $10k | 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 3.8 km · 4.80★ (5)ocean viewluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $22k $404/nt · 25% occ $22k × 0.86 luxe = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tranquil Jungle Villa w/Priv Pool- 1m fm Tamarindo 3.8 km · 4.80★ (78) | Home / villa (title) | 3BR/4BA sleeps 6 | $20k $207/nt · 63% occ $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Bella Vista - On top of hill & close to sea 3.8 km · 4.90★ (11)ocean view | Entire villa | 2BR/1BA sleeps 5 | $21k $191/nt · 36% occ $21k × 1.25 bed = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Jungle Oasis Minutes From Tamarindo Beach 3.8 km · 4.95★ (72)provenstrong op | Entire home | 2BR/2BA sleeps 5 | $21k $148/nt · 75% occ $21k × 1.25 bed × 0.93 operator = $25k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Blue Banana | Villa 3.8 km · 4.90★ (16) | Home / villa (title) | 2BR/2BA sleeps 6 | $6k $124/nt · 16% occ $6k × 1.25 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Open air living at Treehouse Hideaway, Tamarindo 3.8 km · 4.90★ (72)provenstrong opocean view | Entire home | 3BR/4BA sleeps 6 | $71k $397/nt · 62% occ $71k × 0.74 loc × 0.93 operator = $49k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa Tropical Dawn 3.9 km · 5.00★ (1) | Entire home | 4BR/5BA sleeps 10 | $22k $588/nt · 26% occ $22k × 0.80 bed = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Tranquil Jungle Retreat 3.9 km · 5.00★ (23)luxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $31k $240/nt · 53% occ $31k × 0.86 luxe = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cocobolo El Llanito Tamarindo Capacity 9pax 3.9 km · 4.50★ (4) | Home / villa (title) | 3BR/3BA sleeps 9 | $19k $152/nt · 60% occ $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Nangu - Cozy house in Pinilla 3.9 km · 4.90★ (102)provenstrong op | Entire home | 2BR/1BA sleeps 4 | $24k $112/nt · 58% occ $24k × 1.25 bed × 0.93 operator = $27k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Villa El Elote
Vacation home near the beach 3.9 km | Home / villa (title) | 3BR/3BA sleeps 6 | $2k $211/nt · 8% occ $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful 3 bedrooms House with private pool 3.9 km · 4.55★ (21) | Entire home | 3BR/2BA sleeps 8 | $32k $236/nt · 40% occ $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Private House & Pool & 5min to Tamarindo Beach 3.9 km · 5.00★ (10) | Entire home | 4BR/3BA sleeps 12 | $15k $325/nt · 61% occ $15k × 0.80 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Costa Verde, peace and nature 4.0 km · 5.00★ (33)proven | Home / villa (title) | 2BR/2BA sleeps 6 | $19k $110/nt · 67% occ $19k × 1.25 bed = $24k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa Costa Verde, fun with family or friends 4.0 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 8 | $26k $176/nt · 66% occ $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
5 min from Tamarindo Beach 4.0 km · 4.85★ (74)proven | Entire home | 3BR/3BA sleeps 7 | $55k $243/nt · 68% occ $55k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Beautiful Tamarindo Tiny house with A/C WIFI 4.1 km · 5.00★ (8) | Home / villa (title) | 2BR/1BA sleeps 4 | $5k $94/nt · 28% occ $5k × 1.25 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa, Ocean View, Private pool 4.1 km · 5.00★ (36)provenocean view | Entire villa | 2BR/3BA sleeps 4 | $83k $296/nt · 92% occ $83k × 1.25 bed × 0.74 loc = $77k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Luxury Villa w/ Private Pool + Mini Golf | Resort 4.1 km · 5.00★ (11)luxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 8 | $75k $456/nt · 46% occ $75k × 0.80 bed × 0.86 luxe = $52k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa del Puente (Avellanas) 4.1 km · 4.85★ (54)proven | Home / villa (title) | 4BR/3BA sleeps 14 | $65k $329/nt · 52% occ $65k × 0.80 bed = $52k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Ocean View House wit Private Pool & Jacuzzi 4.2 km · 4.95★ (106)provenelite opocean view | Entire villa | 2BR/2BA sleeps 4 | $157k $536/nt · 80% occ $157k × 1.25 bed × 0.74 loc × 0.88 operator = $128k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Mar de Sueños (Tamarindo) 4.2 km · 4.80★ (15) | Home / villa (title) | 2BR/1BA sleeps 7 | $9k $82/nt · 32% occ $9k × 1.25 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Tropical Villa 4.3 km · 4.60★ (30) | Entire home | 2BR/2BA sleeps 4 | $27k $149/nt · 56% occ $27k × 1.25 bed = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Nomad 4.3 km · 5.00★ (9) | Home / villa (title) | 2BR/1BA sleeps 6 | $12k $76/nt · 77% occ $12k × 1.25 bed = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
360 Ocean View Home 4.3 km · 4.50★ (77)ocean view | Home / villa (title) | 4BR/2BA sleeps 8 | $20k $458/nt · 36% occ $20k × 0.80 bed × 0.74 loc = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Andrifa Tamarindo House 4.3 km · 4.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 12 | $57k $357/nt · 44% occ $57k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern 3BR Villa + Private Pool 4.3 km · 4.85★ (47) | Entire home | 3BR/2BA sleeps 7 | $21k $291/nt · 46% occ $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Ohana II Ocean view , spectacular sunset 4.3 km · 5.00★ (25)ocean view | Entire home | 2BR/2BA sleeps 4 | $28k $219/nt · 40% occ $28k × 1.25 bed × 0.74 loc = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CU15:New Modern Home with Casitas and Private Pool 4.4 km · 4.90★ (111)provenstrong op | Entire home | 4BR/4BA sleeps 9 | $101k $350/nt · 78% occ $101k × 0.80 bed × 0.93 operator = $76k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa La Vaca Loca Unit 4 4.4 km · 5.00★ (42) | Home / villa (title) | 2BR/2BA sleeps 4 | $7k $113/nt · 43% 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). | |
CU27: New Construction 3bdrm Home with Prv Pool 4.4 km · 4.85★ (74)proven | Entire home | 3BR/2BA sleeps 6 | $48k $240/nt · 53% occ $48k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
Casa Coco Azul - Beautiful Home w/ Private Pool 4.5 km · 5.00★ (41)proven | Entire vacation home | 4BR/3BA sleeps 10 | $58k $493/nt · 55% occ $58k × 0.80 bed = $46k | Loose | Left out of headline pin pool — Pin exact 3BR — 8 of 11 within 4.5 km. | |
New high-end designer house stunning ocean views 4.5 km · 5.00★ (2)ocean viewluxe STR (title) | Entire home | 4BR/4BA sleeps 11 | $115k $1,023/nt · 64% occ $115k × 0.80 bed × 0.86 luxe × 0.74 loc = $59k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Jungle Villa •Infinity Pool •Ocean Sunsets 4.5 km · 5.00★ (24)ocean viewluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $66k $409/nt · 78% occ $66k × 0.86 luxe = $57k | 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
- Reconciled indication
- Intended use
- Investor due-diligence support
Automated STR income screen for investor due diligence — not a USPAP appraisal, not a broker price opinion, not investment advice.
§3
Subject property
- Product
- Homes · STR rentable
- Size
- 3BR / 2BA · 1,873 sqft
- Asking
- $539k
- Gallery segment
- Premium
- Traits
- pool, bbq, ac
- Headline yield
- $52k/yr ÷ $539k = 9.6% 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 · 8 comps · corridor.
- V5 strict product type — Airbnb propertyType + title gate (condo vs home lane).
- Operator descale — elite track records (4.9★+ / deep reviews) stripped on comp TTM; for-sale subjects start unproven.
§5
Comp selection funnel
1Market search164All unique STR comps within 4.5 km of subject pin.
2Proven operators794.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted4728 received positive weight after filters.
4Headline blend8Positive-weight picks that move published headline.
- Apple-to-apple headline pool — non-view proven operators only (subject has no confirmed ocean view). · Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
- Pin exact 3BR — 8 of 11 within 4.5 km.
- Headline band: low $21k · reconciled $50k · high $75k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 8 comps (same set that published the yield).
§6
Calculation walkthrough
- 1Per-comp scaleraw TTM × bed scale × location descale × operator descaleBed scale bridges ±1BR comps to subject size. Location/luxury descale removes product premiums the subject lacks. Operator descale strips elite track-record lift (4.9★+ / deep reviews) — for-sale buyers start unproven.
- 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 8 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
- 5→Headline revenueReconciled indication → $52k/yr
- 6÷Gross yield$52k ÷ $539k = 9.6%
§7
Rejected from pool
187 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 (116)Outside headline blend (20)View alignment (10)Product type mismatch (9)Low utilization (1)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- 5 of 8 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 · 8 comps · corridor.
Location gap (tier 1)
- Local comps include beachfront, view, and walk-to-beach operators — we haircut the subject when it lacks those fixed premiums.
- Apple-to-apple headline pool — non-view proven operators only (subject has no confirmed ocean view).
- Apple-to-apple headline pool — 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: Reconciled indication ~$52k/yr → ~9.6% gross on $539k asking.
- Basis: V5 home · 8 comps · corridor.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- +7% BBQ / grill (only 48% of nearby rentals have it)
- + Pin exact 3BR — 8 of 11 within 4.5 km.
- + Trimmed middle headline — drop weighted top/bottom 20% of the gated blend, then weighted mean (replaces P25/median pick).
- + Hedonic cross-check: V5 vs model p50 differ >1.5×
- 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: 10% gross yield (26/55 pts)
- Discount vs comps-implied value: 10% above comps-implied value (0/30 pts)
- Revenue potential: ~$52k/yr Reconciled indication revenue (7/15 pts)
Flags & exclusions
- No major flags — still verify title, water (AyA/ASADA), building permits, and bed count.
§9
Limiting conditions
- —Broker asking price and listing copy — not verified sale or operating statements.
- —STR revenue from AirROI trailing-twelve-months; forward seasonality not projected separately.
- —Gallery vision segment is photo-based; finish gaps may lag physical inspection.
- —Coordinates approximate when broker omits parcel pin — headline withheld.
- —Gross yield excludes capex, furnishing, management, tax, and financing.
Next steps
Automated screen — open Check before you offer for what still needs a human double-check before you wire. Want me in the loop? Deal Desk builds a shortlist around homes like this.