walk to beachocean view
Tamarindo · Guanacaste
New Jaw Dropping Ocean View Home
Homes · 5 bd · 4 ba · 4,951 sqft
$2,650,000
View broker listing ↗via CB Pacific Realty · asking
Weak · thin comps
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
5%
$121k/yr
Moderate· Our estimate
5%
$122k/yr
Optimistic
5%
$122k/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 41 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (41 of 41 · 8 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
41 of 41 · 20 proven / 21 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Stunning Oceanview 3BR Condo • Walk to Tamarindo 0.1 km · 4.95★ (16)ocean viewtier b | Rental unit → Condo (title) Entire rental unit | 3BR/4BA sleeps 6 | $49k $290/nt · 80% occ $49k × 1.21 bed × 0.96 loc = $56k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
La Perla #132 Ocean View Condo, Shared Pool & Gym 0.2 km · 5.00★ (53)ocean view | Condo (title) | 3BR/3BA sleeps 7 | $14k $301/nt · 52% occ $14k × 1.21 bed = $17k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The BEST Location in Tamarindo 0.3 km · 4.95★ (80)provenstrong opwalk to beach | Rental unit Entire rental unit | 4BR/3BA sleeps 8 | $87k $453/nt · 57% occ $87k × 1.10 bed × 0.93 operator = $89k | Strong | Did not enter weighted blend. | |
El Diria 301- Ocean View 3 Bedroom Condo 0.3 km · 4.65★ (58)walk to beachocean view | Entire condo | 3BR/3BA sleeps 8 | $69k $338/nt · 60% occ $69k × 1.21 bed = $83k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Penthouse *Breathtaking view *Center of Tamarindo 0.4 km · 4.85★ (111)provenwalk to beachocean view | Rental unit → Condo (title) Entire rental unit | 4BR/5BA sleeps 8 | $111k $508/nt · 60% occ $111k × 1.10 bed = $122k | Strong | — | |
Spectacular 3bdr༄ panoramic ocean view༄ peaceful 0.4 km · 5.00★ (23)ocean view | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $48k $315/nt · 52% occ $48k × 1.21 bed = $58k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
180 Degree Ocean view penthouse right in town 0.4 km · 4.95★ (54)provenstrong opwalk to beachocean viewpremium | Rental unit → Condo (title) Entire rental unit | 4BR/5BA sleeps 8 | $118k $579/nt · 73% occ $118k × 1.10 bed × 0.93 operator = $121k | Strong | — | |
An oasis in downtown Tamarindo 0.4 km · 4.95★ (92)provenstrong opwalk to beach | Rental unit Entire rental unit | 3BR/2BA sleeps 6 | $33k $185/nt · 54% occ $33k × 1.21 bed × 0.93 operator = $37k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Tamarindo Beach 5 bedroom ocean view Penthouse 0.5 km · 5.00★ (2)walk to beachocean view | Entire condo | 5BR/5BA sleeps 10 | $103k $879/nt · 41% occ $103k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury 3BR appt 100Mb wifi, 2 min to beach, Center 0.5 km · 5.00★ (112)provenelite opwalk to beachpremium | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $92k $527/nt · 53% occ $92k × 1.21 bed × 0.86 luxe × 0.88 operator = $85k | Fair | Bed mismatch — 2BR delta (max ±1). | |
El Jaguar Sunrise Beach Condo 0.5 km · 4.75★ (111)proven | Condo (title) | 4BR/3BA sleeps 8 | $44k $290/nt · 53% occ $44k × 1.10 bed = $48k | Strong | Did not enter weighted blend. | |
Tropical 3BR Condo - Across Tamarindo Beach 0.5 km · 4.95★ (163)provenelite opwalk to beach | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 7 | $30k $278/nt · 44% occ $30k × 1.21 bed × 0.88 operator = $32k | Fair | Bed mismatch — 2BR delta (max ±1). | |
5 Bedroom Beachfront apartment, Perfect for Groups 0.5 kmwalk to beachocean view | Rental unit → Condo (title) Entire rental unit | 5BR/4BA sleeps 15 | $157k $855/nt · 92% occ $157k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunrise 46 - 3 Bdrm. In the Heart of Tamarindo! 0.5 km · 4.80★ (160)provenbeachfrontocean view | Rental unit Entire rental unit | 3BR/2BA sleeps 6 | $45k $294/nt · 55% occ $45k × 1.21 bed × 0.88 loc = $48k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Ocean View Penthouse just steps to the Beach! 0.6 km · 5.00★ (12)walk to beachocean view | Rental unit → Condo (title) Entire rental unit | 3BR/3BA sleeps 6 | $58k $521/nt · 68% occ $58k × 1.21 bed × 0.88 loc = $62k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Bright and Modern 3 Bedroom Tamarindo Condo 0.6 km · 4.95★ (86)provenstrong op | Entire condo | 3BR/3BA sleeps 6 | $75k $261/nt · 76% occ $75k × 1.21 bed × 0.93 operator = $85k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Comanding views of the ocean and National Park 0.7 km · 4.90★ (9)ocean view | Rental unit Entire rental unit | 3BR/4BA sleeps 8 | $27k $415/nt · 35% occ $27k × 1.21 bed = $33k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach Facing condo in the heart of town! 0.7 km · 4.85★ (36)provenwalk to beachocean view | Entire serviced apartment | 3BR/2BA sleeps 10 | $45k $254/nt · 57% occ $45k × 1.21 bed = $55k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Infinity Pools & Sunsets Over Tamarindo Bay 0.7 km · 5.00★ (31)provenwalk to beachocean viewtier b | Entire condo | 3BR/3BA sleeps 6 | $82k $333/nt · 74% occ $82k × 1.21 bed × 0.95 loc = $94k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Villaverde1 codominium, is beautiful family site 0.8 km · 4.75★ (81)provenwalk to beach | Entire condo | 3BR/4BA sleeps 8 | $36k $214/nt · 53% occ $36k × 1.21 bed = $44k | Fair | Bed mismatch — 2BR delta (max ±1). | |
La Vista Residence # 606
Best views in Tamarindo 0.9 km · 5.00★ (11)tier a | Rental unit Entire rental unit | 3BR/4BA sleeps 6 | $48k $475/nt · 37% occ $48k × 1.21 bed × 0.93 loc = $54k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Penthouse with Plunge Pool and Beach Club! 1.0 km · 4.95★ (79)provenstrong opocean viewluxury | Entire condo | 3BR/4BA sleeps 6 | $99k $374/nt · 84% occ $99k × 1.21 bed × 0.86 luxe × 0.93 operator = $96k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Newly built Home+Apt in Tamarindo Gated Community 1.1 km · 0.00★ (2)tier a | Condo (title) | 4BR/0BA sleeps 12 | $94k $694/nt · 65% occ $94k × 1.10 bed × 0.93 loc = $97k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxurious Oceanside Villa - across from beach 1.1 km · 4.95★ (41)provenwalk to beachluxe STR (title) | Entire condo | 3BR/2BA sleeps 6 | $50k $319/nt · 64% occ $50k × 1.21 bed × 0.86 luxe = $53k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Beachfront Beach House/Apartment Amazing View 1.5 km · 4.85★ (31)provenbeachfrontocean viewtier b | Condo (title) | 4BR/3BA sleeps 8 | $82k $668/nt · 40% occ $82k × 1.10 bed × 0.84 loc = $76k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Private Pool with direct access to 2 beaches! 1.7 km · 4.90★ (25)walk to beachtier b | Rental unit Entire rental unit | 4BR/4BA sleeps 8 | $90k $742/nt · 44% occ $90k × 1.10 bed × 0.95 loc = $94k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Premier 3Bd 𖣘Beach𖣘 Concierge𖣘 Gym𖣘Optic Fiber 1.7 km · 4.90★ (55)provenstrong opwalk to beachocean viewtier b | Rental unit Entire rental unit | 3BR/2BA sleeps 6 | $35k $236/nt · 46% occ $35k × 1.21 bed × 0.95 loc × 0.93 operator = $37k | Fair | Bed mismatch — 2BR delta (max ±1). | |
3 Bedroom Oceanfront Luxury Steps To The Sand 1.7 km · 5.00★ (18)beachfrontocean viewluxe STR (title)tier b | Entire condo | 3BR/3BA sleeps 7 | $59k $361/nt · 75% occ $59k × 1.21 bed × 0.86 luxe × 0.84 loc = $51k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Naxos Ocean View Penthouse in Langosta Tamarindo 1.8 km · 4.85★ (67)provenwalk to beachocean viewtier b | Rental unit → Condo (title) Entire rental unit | 3BR/4BA sleeps 10 | $35k $375/nt · 30% occ $35k × 1.21 bed × 0.95 loc = $40k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Wifi,pool,kitchen, 3BDR, secure 2 mins to beach 1.8 km · 4.80★ (101)provenwalk to beachtier b | Rental unit Entire rental unit | 3BR/2BA sleeps 6 | $86k $480/nt · 60% occ $86k × 1.21 bed × 0.95 loc = $99k | Fair | Bed mismatch — 2BR delta (max ±1). | |
3 Bdrm Condo w/Ocean Views & Private Beach Access 1.8 km · 4.85★ (137)provenwalk to beachocean viewtier b | Entire condo | 3BR/3BA sleeps 8 | $42k $202/nt · 74% occ $42k × 1.21 bed × 0.95 loc = $48k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Stunning,oceanfront,Penthouse Amazing Views,HotTub 1.9 km · 5.00★ (15)beachfrontocean viewtier b | Entire condo | 3BR/3BA sleeps 8 | $54k $520/nt · 47% occ $54k × 1.21 bed × 0.84 loc = $54k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
BLA1: 3 Bedroom Condo with Direct Beach Access 2.0 km · 4.75★ (89)provenbeachfronttier b | Entire condo | 3BR/2BA sleeps 6 | $45k $198/nt · 60% occ $45k × 1.21 bed × 0.84 loc = $46k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Beach Front Condo for 10 people 2.1 km · 4.85★ (13)walk to beach | Condo (title) | 4BR/3BA sleeps 10 | $48k $289/nt · 50% occ $48k × 1.10 bed = $53k | 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 2.9 km · 4.90★ (10) | Rental unit Entire rental unit | 4BR/3BA sleeps 8 | $12k $155/nt · 43% occ $12k × 1.10 bed = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3 BR Condo in Gated Community near Tamarindo 3.0 km · 5.00★ (7) | Condo (title) | 3BR/2BA sleeps 6 | $13k $204/nt · 26% occ $13k × 1.21 bed = $16k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious Family Friendly 3-Bedroom Condo & Pool 3.8 km · 4.80★ (41) | Condo (title) | 3BR/3BA sleeps 6 | $20k $226/nt · 59% occ $20k × 1.21 bed = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo Jacarandas #15, Pool & Gated Security 4.1 km · 4.50★ (41) | Condo (title) | 3BR/3BA sleeps 6 | $9k $136/nt · 70% occ $9k × 1.21 bed = $10k | Loose | 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 4.4 km · 4.80★ (19) | Rental unit Entire rental unit | 4BR/2BA sleeps 13 | $34k $294/nt · 64% occ $34k × 1.10 bed = $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Luz del Mar / Apartment 45 5.5 km · 4.60★ (10)tier a | Condo (title) | 4BR/5BA sleeps 12 | $92k $513/nt · 61% occ $92k × 1.10 bed × 0.92 loc = $93k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo, Many Steps - Playa Grande (Nat park/surf) 7.4 km · 4.95★ (35)tier b | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 6 | $10k $154/nt · 42% occ $10k × 1.21 bed = $12k | 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 · condo
- 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
- 5BR / 4BA · 4,951 sqft
- Asking
- $2.6M
- Traits
- beachClose, ocean_view, pool, bbq, ac
- Headline yield
- $122k/yr ÷ $2.6M = 4.6% gross
§4
Market search criteria
- Radius: 8 km from subject coordinates.
- Bed band: 5BR ±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 condo · 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 search569All unique STR comps within 8 km of subject pin.
2Proven operators2124.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted1932 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).
- Thin same micro-market community proof (2/6 proven) — corridor comps kept; cross-community down-weighted. Pin ±1BR thin — 2/3 within 8 km. Weight share cap — no comp above 40% of headline blend.
- 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.
- 2×Community tier−10% Unlisted condo STR band (Budget (C))
- 3Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
- 4×Near-small-proofConservative bed bridgeV5 condo — no band winsor; weights encode community, view, and walk spread.
- 5→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.
- 6→Headline revenueReconciled indication → $122k/yr
- 7÷Gross yield$122k ÷ $2.6M = 4.6%
§7
Rejected from pool
585 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 (375)Product type mismatch (159)Walk / beach alignment (17)Bed mismatch (>±1BR) (13)Outside headline blend (2)Low utilization (1)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Penthouse *Breathtaking view *Center of Tamarind… (60.3% of weighted blend).
- 2 of 2 headline comps carry bed, luxury, location, or operator descale before weighting.
Community tier
- Unlisted condo — Budget (C) (default tier-C haircut when no registered polygon).
- Same-complex proven STR preferred; ≥3 nearby proven condo comps can anchor when in-complex is thin or unlisted.
- Corridor villa comps do not anchor budget condo headlines.
V5 condo engine
- Condo lane — spread from community tier, finish/positioning, view and walk alignment (not pool table stakes).
- Strict product type: villa/home STR titles are hard-excluded; condo/apt types only (Airbnb propertyType + title).
- No corridor band winsor or geo pool-gap — comp weights carry location and product fit.
- Basis: V5 condo · 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 not confident — positioning haircut only when finish/segment are known.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Reconciled indication ~$122k/yr → ~4.6% gross on $2.6M asking.
- Basis: V5 condo · 2 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)
- + Thin same micro-market community proof (2/6 proven) — corridor comps kept; cross-community down-weighted. Pin ±1BR thin — 2/3 within 8 km. Weight share cap — no comp above 40% of headline blend.
- + No same-type 5BR±1 condo STR (Airbnb propertyType) within 0.5 km — headline widened to corridor (~0.4 km median).
- + 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: 5% gross yield (3/55 pts)
- Discount vs comps-implied value: 129% above comps-implied value (0/30 pts)
- Revenue potential: ~$122k/yr Reconciled indication revenue (15/15 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.