6 min drive to beachocean view
Playa Grande · Guanacaste
Casa Tierra Mágica - Ocean View Single-Level Retreat in Las Ventanas
Homes · 3 bd · 2 ba · 1,507 sqft
$749,000
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
6%
$48k/yr
Moderate· Our estimate
9%
$65k/yr
Optimistic
11%
$82k/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🚗 6 min to beach 127 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (127 of 127 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
127 of 127 · 42 proven / 85 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
New 3BR Pool Villa w/ Mountain View | Playa Grande 0.2 km · 5.00★ (5) | Entire home | 3BR/3BA sleeps 7 | $6k $344/nt · 42% occ $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach Vacation House - 5 min from Playa Grande 0.3 km · 4.80★ (46)proven | Entire home | 4BR/3BA sleeps 9 | $41k $357/nt · 52% occ $41k × 0.91 bed = $37k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Luna Surf House – Relaxed Stay for Travelers 0.4 km · 4.50★ (4) | Home / villa (title) | 2BR/2BA sleeps 4 | $4k $81/nt · 53% occ $4k × 1.25 bed = $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Tropical Oasis, Pool & Unique Rancho 0.4 km · 5.00★ (32)proven | Entire villa | 3BR/3BA sleeps 6 | $45k $256/nt · 72% occ $45k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Villa Guanacaste, zen, pool, beach, enjoy! 0.5 km · 4.80★ (62)provenpremium | Entire villa | 3BR/3BA sleeps 6 | $39k $239/nt · 67% occ $39k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Casa Lubos - 3 Mins to Beach! 0.5 km · 4.95★ (75)provenstrong op | Entire home | 3BR/2BA sleeps 9 | $59k $206/nt · 86% occ $59k × 0.93 operator = $55k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Casa Marea Alta 0.6 km · 4.75★ (26) | Entire villa | 2BR/3BA sleeps 4 | $46k $219/nt · 68% occ $46k × 1.25 bed = $58k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Corazon, modern, private pool, near beach 0.6 km · 4.95★ (102)provenelite oppremium | Entire villa | 3BR/3BA sleeps 6 | $31k $279/nt · 60% occ $31k × 0.88 operator = $27k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Casa Uchuva 3 bed-modern & new home close to beach 0.6 km | Home / villa (title) | 3BR/4BA sleeps 6 | $41k $606/nt · 61% occ $41k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Walk to Beach! Luxury 3BR Villa w/ Private Pool 0.6 km · 4.70★ (25)walk to beachocean viewluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $67k $357/nt · 67% occ $67k × 0.86 luxe × 0.88 loc = $51k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Lux Grande New Luxury privacy Villa, LG pool 0.7 km · 5.00★ (5)luxe STR (title) | Entire villa | 4BR/5BA sleeps 12 | $66k $701/nt · 42% occ $66k × 0.91 bed × 0.86 luxe = $52k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool & Walk to Beach - Modern 2BR Villa 0.8 km · 4.50★ (8)walk to beach | Entire villa | 2BR/2BA sleeps 4 | $33k $288/nt · 40% occ $33k × 1.25 bed × 0.88 loc = $36k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Grande Beach Escape • Pool, Games & Walk to Sand 0.8 km · 4.95★ (35)proven | Entire home | 2BR/1BA sleeps 4 | $24k $123/nt · 79% occ $24k × 1.25 bed = $30k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Incredible 4 BR, 4.5 BA Ocean View Home 0.8 km · 5.00★ (31)provenwalk to beachocean view | Entire home | 4BR/5BA sleeps 11 | $118k $694/nt · 58% occ $118k × 0.91 bed × 0.88 loc = $95k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beautiful casa Bastien, big garden with pool. 0.8 km · 4.80★ (187)provenwalk to beach | Entire home | 2BR/2BA sleeps 4 | $23k $119/nt · 69% occ $23k × 1.25 bed × 0.88 loc = $25k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Lotto, Private Villa in Gated Community 0.9 km · 0.00★ (1)tier a | Home / villa (title) | 4BR/4BA sleeps 10 | $32k $589/nt · 45% occ $32k × 0.91 bed × 0.92 loc = $26k | Strong | 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) 0.9 km · 4.80★ (113)provenocean viewpremiumtier a | Home / villa (title) | 3BR/2BA sleeps 8 | $64k $427/nt · 69% occ $64k × 0.92 loc = $58k | Strong | — | |
3 Bedroom, 3.5 Bathroom - 25% off current rates 0.9 km · 4.80★ (18)walk to beachocean view | Entire home | 3BR/4BA sleeps 6 | $65k $464/nt · 51% occ $65k × 0.88 loc = $57k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ventanas Surf Casa - Relaxed Stay for Travelers 0.9 km · 4.80★ (24)tier a | Entire home | 3BR/3BA sleeps 7 | $43k $256/nt · 62% occ $43k × 0.92 loc = $40k | Strong | 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 1.0 km · 4.95★ (44)luxe STR (title)tier a | Entire villa | 3BR/3BA sleeps 6 | $21k $259/nt · 54% occ $21k × 0.86 luxe × 0.92 loc = $17k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa by the Sea 1.0 km · 4.55★ (102)walk to beach | Entire villa | 2BR/1BA sleeps 6 | $11k $79/nt · 53% occ $11k × 1.25 bed × 0.88 loc = $13k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
PerlaVerde Casa Palma-2 King suites private pool 1.0 km · 5.00★ (24) | Home / villa (title) | 2BR/2BA sleeps 4 | $34k $208/nt · 78% occ $34k × 1.25 bed × 0.88 loc = $38k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Prema | Modern 3BR Home in Playa Grande 1.0 km · 4.90★ (22)walk to beach | Entire home | 3BR/3BA sleeps 8 | $74k $394/nt · 63% occ $74k × 0.88 loc = $65k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle Villa Near The Beach 1.1 km · 4.65★ (3)tier a | Home / villa (title) | 2BR/2BA sleeps 4 | $9k $110/nt · 57% occ $9k × 1.25 bed × 0.92 loc = $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pura Vida - Playa Grande (beach) 1.1 km · 4.90★ (39)provenwalk to beach | Entire home | 3BR/3BA sleeps 6 | $77k $269/nt · 84% occ $77k × 0.88 loc = $67k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Stela House 1.1 km · 4.95★ (59)tier a | Entire home | 3BR/2BA sleeps 8 | $3k $209/nt · 19% occ $3k × 0.92 loc = $2k | Strong | 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 1.1 km · 5.00★ (1)luxe STR (title)tier a | Home / villa (title) | 4BR/4BA sleeps 8 | $52k $641/nt · 24% occ $52k × 0.91 bed × 0.86 luxe × 0.92 loc = $38k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CASA LINDA VISTA, PLAYA GRANDE 1.1 km · 4.75★ (58)provenwalk to beachocean view | Entire home | 2BR/2BA sleeps 8 | $45k $198/nt · 75% occ $45k × 1.25 bed × 0.88 loc = $50k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Full package beach paradise to relax or work from! 1.2 km · 4.95★ (45)proven | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $21k $165/nt · 43% occ $21k × 1.25 bed × 0.88 loc = $24k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Lux 4 Bed & Pool | Playa Grande | Red Macaw 1.2 km · 4.95★ (37)provenwalk to beachluxe STR (title) | Entire villa | 4BR/4BA sleeps 11 | $79k $405/nt · 54% occ $79k × 0.91 bed × 0.86 luxe × 0.88 loc = $54k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
CASA LINDINDA VISTA, PLAYA GRANDE 1.2 km · 4.80★ (32)provenwalk to beachocean view | Entire villa | 2BR/2BA sleeps 8 | $41k $201/nt · 74% occ $41k × 1.25 bed × 0.88 loc = $45k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Short walk to the beach - Casa Manzu 1.2 km · 5.00★ (81)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 6 | $74k $328/nt · 81% occ $74k × 0.88 loc × 0.93 operator = $60k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxury Playa Grande Home 1.2 km · 4.90★ (36)provenwalk to beachluxe STR (title) | Entire home | 3BR/4BA sleeps 8 | $67k $378/nt · 57% occ $67k × 0.86 luxe × 0.88 loc = $51k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Poiema Playa Grande with Private Pool 1.2 km · 4.85★ (147)proventier a | Entire home | 4BR/4BA sleeps 11 | $75k $334/nt · 63% occ $75k × 0.91 bed × 0.92 loc = $62k | Fair | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
High end villa with 360° ocean and jungle views 1.3 km · 5.00★ (26)ocean viewluxe STR (title)tier a | Entire villa | 4BR/5BA sleeps 10 | $76k $408/nt · 63% occ $76k × 0.91 bed × 0.86 luxe × 0.92 loc = $54k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Grande, Guanacaste, Costa Rica. 1.3 km · 5.00★ (128)provenelite opwalk to beach | Entire villa | 3BR/3BA sleeps 6 | $81k $303/nt · 86% occ $81k × 0.88 loc × 0.88 operator = $63k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Tranquil Oasis in a Premier Gated Community Grande 1.3 km · 5.00★ (69)provenstrong optier a | Entire home | 3BR/2BA sleeps 7 | $41k $323/nt · 60% occ $41k × 0.92 loc × 0.93 operator = $35k | Strong | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Playa Grande Beach Condo 1.3 km · 5.00★ (4)walk to beach | Entire home | 3BR/3BA sleeps 6 | $17k $209/nt · 46% occ $17k × 0.88 loc = $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Absolutely Awesome Family Hit! 1.3 km · 4.90★ (140)provenstrong op | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $24k $165/nt · 49% occ $24k × 1.25 bed × 0.88 loc × 0.93 operator = $25k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Tranquil 2BR Casita | Walk to Beach + Pool Access 1.3 km · 5.00★ (9)walk to beach | Entire home | 2BR/1BA sleeps 4 | $23k $208/nt · 41% occ $23k × 1.25 bed × 0.88 loc = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous Playa Grande 4 BR / 3.5 BA House - Views! 1.3 km · 4.55★ (34)ocean viewtier a | Entire home | 4BR/4BA sleeps 8 | $46k $403/nt · 53% occ $46k × 0.91 bed × 0.92 loc = $38k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CASA LINDA VISTA, PLAYA GRANDE- PEACEFUL & PRIVATE 1.3 km · 4.60★ (12) | Entire home | 2BR/2BA sleeps 5 | $42k $201/nt · 75% occ $42k × 1.25 bed × 0.88 loc = $46k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Waterfall Pool | Kids' Paradise & Quiet Beaches 1.3 km · 4.90★ (21)ocean view | Entire villa | 4BR/3BA sleeps 10 | $66k $386/nt · 65% occ $66k × 0.91 bed × 0.88 loc = $53k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Villa, 4BD w/Pool | Playa Grande 1.4 km · 4.55★ (7)ocean viewtier a | Entire home | 4BR/5BA sleeps 8 | $58k $616/nt · 42% occ $58k × 0.91 bed × 0.92 loc = $48k | Fair | 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 1.5 km · 5.00★ (14)beachfrontocean view | Entire home | 4BR/5BA sleeps 12 | $210k $981/nt · 98% occ $210k × 0.91 bed × 0.78 loc = $148k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview villa in surf town 1.5 kmocean view | Entire villa | 3BR/3BA sleeps 6 | $249k $722/nt · 98% occ $249k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront Villa in Playa Grande 3BR/3.5BA Parking 1.5 km · 4.90★ (25)beachfrontocean view | Entire home | 3BR/4BA sleeps 9 | $93k $388/nt · 72% occ $93k × 0.78 loc = $72k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Contemporary Villa 4BR 1.5 km · 4.95★ (42)walk to beach | Entire home | 4BR/4BA sleeps 8 | $52k $421/nt · 69% occ $52k × 0.91 bed × 0.88 loc = $41k | Fair | 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 1.6 km · 4.85★ (78)provenwalk to beach | Home / villa (title) | 3BR/2BA sleeps 9 | $57k $322/nt · 58% occ $57k × 0.88 loc = $50k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Modern 2 BR Bungalows~25 meters from beach & surf 1.6 km · 4.95★ (27)walk to beach | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $45k $242/nt · 64% occ $45k × 1.25 bed × 0.88 loc = $50k | Fair | 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 1.6 km · 4.85★ (54)provenwalk to beachocean view | Entire home | 4BR/5BA sleeps 8 | $63k $361/nt · 85% occ $63k × 0.91 bed × 0.88 loc = $51k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Surf Villa w/casita, only a 5 min walk to beach! 1.6 km · 5.00★ (6)walk to beach | Entire home | 4BR/3BA sleeps 10 | $92k $656/nt · 57% occ $92k × 0.91 bed × 0.88 loc = $74k | Fair | 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 1.7 km · 4.80★ (34)provenwalk to beach | Entire home | 2BR/2BA sleeps 6 | $51k $267/nt · 70% occ $51k × 1.25 bed × 0.88 loc = $56k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa Serenity 4 bedroom 1 min walk to the beach 1.7 km · 5.00★ (10)walk to beach | Entire home | 4BR/5BA sleeps 8 | $84k $498/nt · 70% occ $84k × 0.91 bed × 0.88 loc = $67k | Fair | 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 1.7 km · 5.00★ (71)provenstrong opbeachfrontocean viewpremium | Entire home | 4BR/4BA sleeps 13 | $92k $560/nt · 90% occ $92k × 0.91 bed × 0.78 loc × 0.93 operator = $61k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Oasis w/ Pool, Walk to Beach 1.8 km · 4.80★ (32)provenwalk to beach | Entire home | 4BR/6BA sleeps 10 | $96k $571/nt · 62% occ $96k × 0.91 bed × 0.88 loc = $77k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Serenity - Luxury Living Steps from beach 1.8 km · 4.75★ (16)beachfrontluxe STR (title) | Entire home | 3BR/3BA sleeps 8 | $134k $682/nt · 54% occ $134k × 0.86 luxe × 0.78 loc = $90k | Strong | 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 1.8 km · 5.00★ (25)walk to beachocean viewluxe STR (title) | Entire villa | 4BR/4BA sleeps 12 | $95k $535/nt · 54% occ $95k × 0.91 bed × 0.86 luxe × 0.88 loc = $66k | Fair | 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 1.8 km · 4.95★ (28)walk to beach | Entire home | 3BR/2BA sleeps 6 | $69k $383/nt · 58% occ $69k × 0.88 loc = $61k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Abbi 1.8 km · 4.00★ (1) | Home / villa (title) | 4BR/0BA sleeps 10 | $11k $137/nt · 37% occ $11k × 0.91 bed = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Original House of Dreams 1.8 km · 4.90★ (67)provenstrong opwalk to beach | Entire home | 3BR/3BA sleeps 6 | $58k $378/nt · 62% occ $58k × 0.88 loc × 0.93 operator = $47k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Boho Vida | Private Pool • Near Playa Grande 1.9 km · 5.00★ (15) | Entire home | 3BR/3BA sleeps 6 | $33k $281/nt · 78% occ $33k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Walk to Beach (PG) 4BR with pool & garden. 1.9 km · 5.00★ (9)walk to beach | Entire villa | 2BR/3BA sleeps 6 | $23k $193/nt · 55% occ $23k × 1.25 bed × 0.88 loc = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Natural Paradise at Playa Grande 1.9 km · 4.95★ (222)provenelite op | Entire home | 2BR/1BA sleeps 4 | $79k $229/nt · 93% occ $79k × 1.25 bed × 0.88 operator = $87k | Fair | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Modern Villa with Stunning Views of Las Catalinas 2.0 km · 4.70★ (7)walk to beachocean view | Entire villa | 4BR/5BA sleeps 10 | $81k $564/nt · 39% occ $81k × 0.91 bed × 0.88 loc = $65k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Wooden Villa - Villa Melina 2.0 km · 5.00★ (84)provenstrong opocean view | Entire villa | 4BR/4BA sleeps 8 | $60k $360/nt · 68% occ $60k × 0.91 bed × 0.95 loc × 0.93 operator = $48k | Fair | — | |
Serenity Surf Villa 2.0 km · 4.65★ (12) | Entire home | 4BR/4BA sleeps 8 | $21k $330/nt · 22% occ $21k × 0.91 bed = $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa MarVela, Playa Grande 2.1 km · 4.50★ (2)tier b | Home / villa (title) | 2BR/3BA sleeps 7 | $20k $250/nt · 45% occ $20k × 1.25 bed × 0.95 loc = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean-View Villa | Private Pool & Hot Tub 2.2 km · 5.00★ (18)ocean viewtier b | Entire home | 4BR/4BA sleeps 8 | $15k $806/nt · 82% occ $15k × 0.91 bed × 0.95 loc = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View+Infinity Pool+King Beds+Private Villa 2.2 km · 5.00★ (56)provenstrong opocean viewtier b | Entire home | 4BR/4BA sleeps 9 | $88k $416/nt · 71% occ $88k × 0.91 bed × 0.95 loc × 0.93 operator = $71k | Fair | — | |
Surf & Relax - Pet Friendly 2.4 km · 5.00★ (44)proven | Entire home | 2BR/2BA sleeps 4 | $14k $93/nt · 42% occ $14k × 1.25 bed = $18k | Fair | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Villa Timae 2.4 km · 5.00★ (10)ocean viewtier b | Entire home | 3BR/0BA sleeps 8 | $24k $401/nt · 78% occ $24k × 0.95 loc = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Señor Gato~infinity pool~mountain/ocean view 2.4 km · 4.95★ (34)provenocean viewtier b | Entire home | 4BR/3BA sleeps 10 | $130k $465/nt · 81% occ $130k × 0.91 bed × 0.95 loc = $82k | Fair | — | |
Casa Fricke 2.4 km · 4.90★ (22) | Home / villa (title) | 3BR/3BA sleeps 6 | $36k $174/nt · 74% occ $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pura Vida - Beach House 4P 2.7 km · 4.95★ (23) | Entire home | 2BR/2BA sleeps 4 | $24k $184/nt · 72% occ $24k × 1.25 bed = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Blue House Castle 2.8 km · 5.00★ (13) | Home / villa (title) | 3BR/2BA sleeps 8 | $28k $232/nt · 40% occ $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House/Playa Grande • Pool & A/C Family Stay 2.8 km · 4.20★ (27)tier b | Home / villa (title) | 3BR/1BA sleeps 8 | $19k $152/nt · 55% occ $19k × 0.95 loc = $18k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Prague Beach House
New modern house 2.8 km · 5.00★ (5)walk to beach | Entire home | 2BR/3BA sleeps 5 | $42k $333/nt · 48% occ $42k × 1.25 bed × 0.88 loc = $46k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Grande Private Pool House 2.8 km · 5.00★ (3) | Home / villa (title) | 2BR/1BA sleeps 4 | $12k $137/nt · 40% occ $12k × 1.25 bed = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury villa walking distance to Playa Grande 2.9 km · 4.85★ (75)provenwalk to beachluxe STR (title) | Entire home | 3BR/3BA sleeps 6 | $72k $282/nt · 74% occ $72k × 0.86 luxe × 0.78 loc = $48k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Cielo Lindo, Playa Grande 2.9 km · 0.00★ (1) | Home / villa (title) | 2BR/1BA sleeps 4 | $6k $158/nt · 24% 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). | |
El Castillo Casa Verde 3.0 km · 5.00★ (10)tier b | Home / villa (title) | 3BR/2BA sleeps 8 | $21k $206/nt · 43% occ $21k × 0.95 loc = $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House in Playa Grande 3.1 km · 4.85★ (7) | Entire home | 2BR/3BA sleeps 5 | $9k $122/nt · 31% occ $9k × 1.25 bed × 0.78 loc = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Walk to Beach 2BR/2BA AC Villa Pool Parking Rancho 3.2 km · 5.00★ (2)walk to beach | Entire home | 2BR/2BA sleeps 7 | $31k $293/nt · 52% occ $31k × 1.25 bed × 0.88 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach House with Pool! 3.3 km · 4.80★ (147)provenwalk to beach | Entire home | 3BR/3BA sleeps 8 | $51k $294/nt · 64% occ $51k × 0.88 loc = $45k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Tropical Paradise near Playa Grande & Conchal+pool 3.3 km · 5.00★ (4)tier b | Entire home | 3BR/2BA sleeps 6 | $3k $155/nt · 38% occ $3k × 0.95 loc = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Walk to Beach Pool Parking Rancho AC, 4 BR/ 4BA 3.3 km · 5.00★ (2)walk to beach | Entire home | 4BR/4BA sleeps 10 | $71k $548/nt · 57% occ $71k × 0.91 bed × 0.88 loc = $57k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle retreat, walk to surf and wildlife 3.4 km · 4.00★ (2)walk to beach | Entire home | 3BR/4BA sleeps 6 | $40k $540/nt · 60% occ $40k × 0.88 loc = $35k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marvela, Playa Grande 3.4 km · 5.00★ (3) | Home / villa (title) | 2BR/2BA sleeps 6 | $13k $184/nt · 39% occ $13k × 1.25 bed = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Moon Shape Villa with Pool and 360° Mountain Views 3.4 km · 4.95★ (32)proventier b | Home / villa (title) | 2BR/3BA sleeps 6 | $58k $390/nt · 78% occ $58k × 1.25 bed = $73k | Loose | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Private 2BR home w/pool only steps from the beach! 3.4 km · 5.00★ (75)walk to beach | Home / villa (title) | 2BR/1BA sleeps 4 | $14k $125/nt · 75% occ $14k × 1.25 bed × 0.88 loc = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
JimsBeachHouse w/Pool&Walk2Beach 3.4 km · 5.00★ (15)walk to beach | Entire home | 3BR/3BA sleeps 10 | $59k $325/nt · 66% occ $59k × 0.88 loc = $52k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pura Vida - Playa Grande - Tamarindo! 3.4 km · 4.80★ (39)proventier b | Entire home | 4BR/5BA sleeps 16 | $44k $277/nt · 53% occ $44k × 0.91 bed = $40k | Loose | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Villa in Playa Grande • Pool • BBQ • Fire Pit 3.5 km · 4.95★ (56)provenstrong optier b | Entire home | 3BR/3BA sleeps 7 | $58k $346/nt · 56% occ $58k × 0.93 operator = $54k | Fair | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
House 2 with PrivatePool&BBQ Great for relaxing 3.5 km · 4.85★ (275)proventier b | Entire villa | 2BR/2BA sleeps 6 | $27k $72/nt · 97% occ $27k × 1.25 bed = $34k | Loose | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Casa Escondida Beachfront Playa Grande Costa Rica 3.5 km · 4.95★ (49)walk to beach | Home / villa (title) | 3BR/3BA sleeps 6 | $28k $452/nt · 68% occ $28k × 0.88 loc = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New! Casa Nalu/Private Pool-5 Min Walk to Beach 3.5 km · 5.00★ (19)walk to beach | Entire home | 2BR/2BA sleeps 4 | $37k $258/nt · 97% occ $37k × 1.25 bed × 0.88 loc = $41k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4 BR w pool, screened porch 50m to Beach in Grande 3.5 km · 4.95★ (61)provenstrong opwalk to beach | Entire home | 4BR/4BA sleeps 12 | $45k $328/nt · 58% occ $45k × 0.91 bed × 0.88 loc × 0.93 operator = $34k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa Luna * Resort for 6 3.5 km · 0.00★ (1) | Home / villa (title) | 3BR/4BA sleeps 6 | $35k $401/nt · 85% occ $35k × 0.88 loc = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4BR Villa Close to Beach in Palm Beach Estates 3.5 km · 4.90★ (23)walk to beach | Entire home | 4BR/5BA sleeps 12 | $57k $400/nt · 59% occ $57k × 0.91 bed × 0.88 loc = $45k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House 3 with PrivatePool&BBQ Great for relaxing 3.6 km · 4.85★ (213)proventier b | Entire villa | 2BR/2BA sleeps 6 | $17k $59/nt · 91% occ $17k × 1.25 bed = $21k | Loose | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Casa Redonda - Unique Round Home with Private Pool 3.6 km · 5.00★ (14)walk to beach | Entire home | 2BR/1BA sleeps 4 | $13k $212/nt · 27% occ $13k × 1.25 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 el Jardín in Conchal Beach 3.6 km · 3.00★ (1)tier b | Entire home | 3BR/3BA sleeps 14 | $40k $505/nt · 39% occ $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Lovato Playa Ventana, Costa Rica 3.7 km · 5.00★ (11) | Home / villa (title) | 2BR/2BA sleeps 4 | $13k $250/nt · 44% occ $13k × 1.25 bed × 0.88 loc = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Seaside Rustic Retreat 4BR Oasis with Private Pool 3.8 km · 4.70★ (29)beachfrontocean view | Entire home | 4BR/3BA sleeps 10 | $50k $277/nt · 59% occ $50k × 0.91 bed × 0.78 loc = $35k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house, 2 min walk to beach. 3.8 km · 4.80★ (65)provenwalk to beachocean view | Entire home | 3BR/4BA sleeps 6 | $54k $303/nt · 62% occ $54k × 0.78 loc = $42k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
House 1 with PrivatePool&BBQ Great for relaxing 3.8 km · 4.85★ (298)proventier b | Entire villa | 2BR/2BA sleeps 6 | $25k $71/nt · 99% occ $25k × 1.25 bed = $31k | Loose | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
The Surf Shack beach house with 2 beach bikes 3.8 km · 4.90★ (50) | Home / villa (title) | 3BR/2BA sleeps 6 | $13k $254/nt · 36% occ $13k × 0.88 loc = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Camaleon 4 | Tropical | 2 bed | beach cabina 3.8 km · 4.80★ (134) | Home / villa (title) | 2BR/1BA sleeps 5 | $7k $154/nt · 31% occ $7k × 1.25 bed × 0.88 loc = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cómoda villa rodeada de naturaleza 3.9 km · 4.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 9 | $6k $169/nt · 25% occ $6k × 0.88 loc = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private full villa near everything and beaches 3.9 km · 4.75★ (4)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $5k $84/nt · 50% occ $5k × 1.25 bed = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Amplia villa. En Guanacaste 3.9 km · 3.50★ (4) | Home / villa (title) | 4BR/4BA sleeps 16 | $12k $398/nt · 26% occ $12k × 0.91 bed × 0.88 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private home in Playa Grande - Pool - BBQ 3.9 km · 4.95★ (18)tier b | Entire home | 3BR/3BA sleeps 7 | $21k $311/nt · 38% 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 4.0 km · 4.00★ (25) | Home / villa (title) | 2BR/2BA sleeps 7 | $8k $120/nt · 42% occ $8k × 1.25 bed × 0.78 loc = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Alpedrete 4.0 kmtier b | Home / villa (title) | 3BR/2BA sleeps 10 | $5k $183/nt · 17% occ $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CV38: Peaceful 2BR w Pool - Near CR Best Beaches 4.0 km · 4.90★ (33)proventier b | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $26k $141/nt · 71% occ $26k × 1.25 bed = $33k | Loose | Left out of headline pin pool — Pin ±1BR — 4 of 4 within 4.5 km. | |
Casa Blomeyer 4.1 km · 4.35★ (9)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $2k $93/nt · 25% occ $2k × 1.25 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Oasis 4.1 km · 4.70★ (75)walk to beach | Entire home | 2BR/3BA sleeps 7 | $43k $268/nt · 60% occ $43k × 1.25 bed × 0.78 loc = $42k | 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 4.1 km · 4.50★ (10)ocean view | Home / villa (title) | 2BR/2BA sleeps 8 | $4k $106/nt · 34% occ $4k × 1.25 bed × 0.78 loc = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury beach house w/ private pool - Sarah's Villa 4.1 km · 4.50★ (22)luxe STR (title)tier b | Home / villa (title) | 3BR/2BA sleeps 10 | $30k $306/nt · 34% occ $30k × 0.86 luxe = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hotel Bahía Piratas. Villa 13 4.1 km · 4.50★ (11) | Home / villa (title) | 3BR/2BA sleeps 9 | $13k $188/nt · 45% occ $13k × 0.78 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Summer Promo. Costa Rica Pacific Beachfront Villa 4.1 km · 4.70★ (54)walk to beachocean view | Entire villa | 4BR/4BA sleeps 8 | $107k $736/nt · 48% occ $107k × 0.91 bed × 0.88 loc = $85k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa para 10 personas. 4.1 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 10 | $11k $199/nt · 36% occ $11k × 1.25 bed × 0.78 loc = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Home w/ Views & Infinity Pool: Near Beach! 4.2 km · 4.75★ (12)walk to beachluxe STR (title) | Home / villa (title) | 4BR/3BA sleeps 10 | $63k $432/nt · 54% occ $63k × 0.91 bed × 0.86 luxe × 0.88 loc = $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde - Matapalo, Guanacaste 4.2 km · 4.60★ (10)tier b | Home / villa (title) | 2BR/1BA sleeps 6 | $7k $123/nt · 31% 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). | |
Vacation House – Incredible Design 4.3 km · 5.00★ (60)tier b | Home / villa (title) | 3BR/2BA sleeps 7 | $11k $174/nt · 51% occ $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanfront villa in Piratas. Shared pools 4.3 kmbeachfront | Home / villa (title) | 2BR/2BA sleeps 6 | $7k $133/nt · 42% occ $7k × 1.25 bed × 0.78 loc = $6k | 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 · 1,507 sqft
- Asking
- $749k
- Gallery segment
- Premium
- Traits
- ocean_view, pool, patio, outdoor_dining, bbq, ac
- Headline yield
- $65k/yr ÷ $749k = 8.7% 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 · 4 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 search147All unique STR comps within 4.5 km of subject pin.
2Proven operators814.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted434 received positive weight after filters.
4Headline blend4Positive-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 — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
- Pin ±1BR — 4 of 4 within 4.5 km.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($82k/yr scaled) — band spread 1.92× before cap.
- Headline band: low $48k · reconciled $65k · high $82k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 4 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 4 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 → $65k/yr
- 6÷Gross yield$65k ÷ $749k = 8.7%
§7
Rejected from pool
181 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 (104)Walk / beach alignment (22)Outside headline blend (17)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Villa Señor Gato~infinity pool~mountain/ocean vi… (33% of weighted blend).
- 4 of 4 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 · 4 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 — 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 ~$65k/yr → ~8.7% gross on $749k asking.
- Basis: V5 home · 4 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 — 4 of 4 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: 9% gross yield (21/55 pts)
- Discount vs comps-implied value: 21% above comps-implied value (0/30 pts)
- Revenue potential: ~$65k/yr Reconciled indication revenue (10/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
§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.