29 min drive to beach
Tamarindo · Guanacaste
4 Bed Single Family Homes For Sale
Homes · 4 bd · 2 ba · 1,238 sqft
$245,000
View broker listing ↗via CB Pacific Realty · asking
Double-check first
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
18%
$44k/yr
Moderate· Our estimate
21%
$50k/yr
Optimistic
22%
$55k/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.
Double-check first — an input looks off; confirm before you trust the numbers.
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🚗 29 min to beach 111 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (111 of 111 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
111 of 111 · 30 proven / 81 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Casa Esperanza 0.1 km · 4.00★ (1) | Home / villa (title) | 4BR/4BA sleeps 15 | $28k $436/nt · 32% occ $28k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private House and Pool 15 min from Tamarindo Town 0.2 km · 5.00★ (46)proventier b | Entire home | 3BR/4BA sleeps 6 | $48k $208/nt · 79% occ $48k × 1.25 bed = $60k | Strong | Left out of headline pin pool — Pin exact 4BR — 4 of 4 within 4.5 km. | |
Casa Floreada 0.2 km · 4.90★ (17) | Home / villa (title) | 2BR/2BA sleeps 11 | $24k $179/nt · 42% occ $24k × 1.56 bed = $38k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Blanca 0.3 km · 5.00★ (182) | Home / villa (title) | 4BR/4BA sleeps 15 | $13k $240/nt · 44% occ $13k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Esperanza | Modern Tropical Retreat w/ Pool 0.3 km · 5.00★ (2)tier b | Home / villa (title) | 4BR/4BA sleeps 15 | $31k $421/nt · 35% occ $31k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful house near Playa Tamarindo 0.4 km · 4.80★ (5) | Home / villa (title) | 4BR/3BA sleeps 10 | $2k $246/nt · 14% occ $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Litos 0.4 km · 4.80★ (43)proven | Home / villa (title) | 2BR/1BA sleeps 4 | $4k $38/nt · 34% occ $4k × 1.56 bed = $6k | Fair | Bed mismatch — 2BR delta (max ±1). | |
Intimate Villa with pool minutes to the beach 0.5 km · 4.95★ (20) | Entire home | 3BR/2BA sleeps 6 | $29k $310/nt · 60% occ $29k × 1.25 bed = $37k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Residence in Tamarindo 0.5 km · 4.75★ (8)luxe STR (title) | Entire home | 3BR/2BA sleeps 6 | $19k $168/nt · 39% occ $19k × 1.25 bed × 0.86 luxe = $20k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Rafa's House 0.7 km · 5.00★ (1) | Home / villa (title) | 4BR/3BA sleeps 14 | $6k $271/nt · 23% occ $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Colibri2 0.7 km · 0.00★ (2) | Home / villa (title) | 2BR/2BA sleeps 5 | $2k $146/nt · 16% occ $2k × 1.56 bed = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CASA LUNA 🌙 0.8 km · 4.35★ (14) | Home / villa (title) | 3BR/2BA sleeps 11 | $8k $350/nt · 38% occ $8k × 1.25 bed = $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Kina Huacas CR 0.9 km · 5.00★ (36)proven | Home / villa (title) | 2BR/1BA sleeps 4 | $13k $146/nt · 48% occ $13k × 1.56 bed = $20k | Loose | Bed mismatch — 2BR delta (max ±1). | |
House in Tamarindo with Pool, Bar and BBQ Ranch 0.9 km · 3.90★ (11)tier b | Home / villa (title) | 5BR/6BA sleeps 16 | $14k $329/nt · 23% occ $14k × 0.80 bed = $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Leno 0.9 km · 5.00★ (24)tier b | Home / villa (title) | 2BR/2BA sleeps 10 | $8k $168/nt · 41% occ $8k × 1.56 bed = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hidden House - Santa Cruz Guanacaste 1.0 km · 4.60★ (10)tier b | Home / villa (title) | 2BR/2BA sleeps 10 | $1k $42/nt · 12% occ $1k × 1.56 bed = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Serene Mar Azul Zen Villa w/ Pool & Yoga Platform 1.0 km · 4.75★ (71)proven | Entire home | 3BR/2BA sleeps 6 | $48k $233/nt · 70% occ $48k × 1.25 bed = $60k | Strong | Left out of headline pin pool — Pin exact 4BR — 4 of 4 within 4.5 km. | |
La Herencia Beach House 1.0 km · 4.60★ (25)tier b | Home / villa (title) | 3BR/2BA sleeps 12 | $13k $66/nt · 59% occ $13k × 1.25 bed = $16k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde 1.0 km · 5.00★ (87)tier b | Home / villa (title) | 3BR/4BA sleeps 11 | $5k $212/nt · 28% occ $5k × 1.25 bed = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New 3 bed, 3 bath Home + Pool near Beaches 1.1 km · 4.50★ (55)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $11k $151/nt · 39% occ $11k × 1.25 bed = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Blanca para 15 personas con Luz del Trópico 1.1 km · 4.50★ (6)tier b | Home / villa (title) | 4BR/3BA sleeps 15 | $25k $321/nt · 33% occ $25k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pipe tour 1.2 km · 5.00★ (2)tier b | Home / villa (title) | 2BR/1BA sleeps 2 | $17k $206/nt · 70% occ $17k × 1.56 bed = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa Pool Near Tamarindo Sleeps 8 1.2 km · 4.90★ (24)luxe STR (title) | Entire home | 3BR/2BA sleeps 8 | $19k $198/nt · 46% occ $19k × 1.25 bed × 0.86 luxe = $21k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Tamarindo, Costa Rica 1.3 km · 4.75★ (35)ocean viewtier b | Entire home | 5BR/4BA sleeps 12 | $40k $496/nt · 23% occ $40k × 0.80 bed = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa "Caña Fístula" 1.3 km · 4.50★ (6)tier b | Home / villa (title) | 2BR/1BA sleeps 5 | $3k $80/nt · 48% occ $3k × 1.56 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hacienda JJ - 4 rooms - Private place & Pool 1.3 km · 4.80★ (80)proventier b | Entire villa | 4BR/4BA sleeps 16 | $55k $371/nt · 45% occ $55k | Strong | — | |
Casa Pipe tour experience treatment safety quality 1.3 km · 4.55★ (14)tier b | Home / villa (title) | 2BR/1BA sleeps 2 | $21k $208/nt · 83% occ $21k × 1.56 bed = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Carmen, up to 18 people, private property 1.4 km · 4.85★ (6) | Home / villa (title) | 2BR/2BA sleeps 16 | $26k $325/nt · 33% occ $26k × 1.56 bed = $41k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pool Villa • Near Beaches • Parking • Workspace 1.4 km · 4.90★ (9)tier b | Rental unit → Home / villa (title) Entire rental unit | 2BR/2BA sleeps 5 | $8k $116/nt · 24% occ $8k × 1.56 bed = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Guana Free | House 3 in Tamarindo 1.5 km · 4.45★ (16) | Home / villa (title) | 2BR/1BA sleeps 6 | $3k $75/nt · 20% occ $3k × 1.56 bed = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Prestige Guanacaste Residence 1.6 km · 4.90★ (22)tier b | Entire home | 3BR/2BA sleeps 10 | $37k $345/nt · 35% occ $37k × 1.25 bed = $46k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Fully equipped Roxy House - 10 min from the best beaches 1.6 km · 4.95★ (48)proven | Home / villa (title) | 2BR/2BA sleeps 5 | $9k $127/nt · 30% occ $9k × 1.56 bed = $14k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Manglar is 10 minutes away from beautiful beaches 1.7 km | Home / villa (title) | 3BR/2BA sleeps 6 | $38k $337/nt · 37% 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). | |
Villa La Garita Huacas, Guanacaste 1.7 km · 4.95★ (29)tier b | Entire home | 3BR/2BA sleeps 8 | $19k $132/nt · 85% occ $19k × 1.25 bed = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool near Playa Grande & Tamarindo 1.7 km · 5.00★ (17)tier b | Entire home | 3BR/2BA sleeps 8 | $7k $150/nt · 57% occ $7k × 1.25 bed = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde guesthouse 1.7 km · 5.00★ (8) | Home / villa (title) | 2BR/2BA sleeps 6 | $9k $294/nt · 17% occ $9k × 1.56 bed = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Bamboo Tree House Private Pool 1.8 km · 5.00★ (6)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $3k $102/nt · 23% occ $3k × 1.25 bed = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Nanku Yu
‘Casa Linda’ 1.8 km · 5.00★ (4) | Entire home | 2BR/1BA sleeps 6 | $0k $138/nt · 4% occ $0k × 1.56 bed = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Redentor Brasilito Conchal 1.8 km | Home / villa (title) | 4BR/5BA sleeps 8 | $19k $309/nt · 35% occ $19k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Apartment 4/6 Pool Guanacaste Beach Center 1.8 km · 4.90★ (122)provenstrong optier b | Entire home | 2BR/1BA sleeps 6 | $22k $121/nt · 50% occ $22k × 1.56 bed × 0.93 operator = $32k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Nice modern house "Dos Mangos" 2-bedrooms 1.8 km · 5.00★ (22) | Home / villa (title) | 2BR/2BA sleeps 4 | $7k $157/nt · 35% occ $7k × 1.56 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Palma - Acogedora Villa Privada de Playa 1.8 km · 0.00★ (1) | Home / villa (title) | 2BR/1BA sleeps 4 | $4k $105/nt · 41% occ $4k × 1.56 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CHARMING VILLA WITH PANORAMIC VIEWS OF TAMARINDO 🌴 1.8 km · 4.75★ (4)ocean view | Home / villa (title) | 2BR/2BA sleeps 4 | $4k $223/nt · 26% occ $4k × 1.56 bed × 0.74 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Montegrande house. 1.9 km · 0.00★ (2)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $3k $100/nt · 28% occ $3k × 1.56 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House 4 Private Pool, BBQ Ranch, WiFi near beaches 1.9 km · 4.85★ (166)proventier b | Entire villa | 2BR/2BA sleeps 6 | $18k $64/nt · 86% occ $18k × 1.56 bed = $28k | Loose | Bed mismatch — 2BR delta (max ±1). | |
CasaBlanca with private pool 1.9 km · 4.75★ (25)tier b | Entire home | 2BR/1BA sleeps 4 | $12k $75/nt · 80% occ $12k × 1.56 bed = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Luna 2.0 km · 4.80★ (61)proven | Entire home | 2BR/1BA sleeps 4 | $4k $93/nt · 18% occ $4k × 1.56 bed = $6k | Loose | Low utilization — not used in estimate (soft calendar / far below same-bed peers). | |
Casa Cocoa 2.0 km · 4.80★ (17) | Home / villa (title) | 2BR/1BA sleeps 4 | $3k $89/nt · 20% occ $3k × 1.56 bed = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Don Enrique. 2.1 km · 5.00★ (3) | Home / villa (title) | 2BR/2BA sleeps 6 | $3k $128/nt · 35% occ $3k × 1.56 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Gardenia/Tamarind 2.1 km · 5.00★ (2) | Home / villa (title) | 3BR/3BA sleeps 6 | $11k $211/nt · 34% 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). | |
Villa El Carmen2/ Matapalo /Santa Cruz /Costa Rica 2.2 km · 4.50★ (7)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $12k $90/nt · 85% occ $12k × 1.56 bed = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation home; Matapalo, Guanacaste 2.2 km · 4.35★ (3)tier b | Home / villa (title) | 3BR/1BA sleeps 12 | $9k $158/nt · 39% occ $9k × 1.25 bed = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Matambú Main House 2.4 km · 4.85★ (34)proventier b | Entire home | 2BR/2BA sleeps 4 | $20k $139/nt · 50% occ $20k × 1.56 bed = $32k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Mema 2.4 km · 4.00★ (3)tier b | Home / villa (title) | 4BR/2BA sleeps 10 | $16k $246/nt · 37% occ $16k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luna - Vacation House 12 guests Tamarindo-Conchal 2.4 km · 5.00★ (1) | Entire home | 2BR/2BA sleeps 12 | $29k $263/nt · 55% occ $29k × 1.56 bed = $45k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Charming wooden cabins 2.5 km · 4.90★ (98)provenstrong optier b | Entire cabin | 2BR/1BA sleeps 4 | $7k $76/nt · 32% occ $7k × 1.56 bed × 0.93 operator = $10k | Loose | Bed mismatch — 2BR delta (max ±1). | |
@32 in the shade / 3 Villas 2.5 km | Entire home | 3BR/4BA sleeps 6 | $26k $347/nt · 26% occ $26k × 1.25 bed = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation House – Incredible Design 2.5 km · 5.00★ (60)tier b | Home / villa (title) | 3BR/2BA sleeps 7 | $11k $174/nt · 51% 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). | |
Casa Verde - Matapalo, Guanacaste 2.6 km · 4.60★ (10)tier b | Home / villa (title) | 2BR/1BA sleeps 6 | $7k $123/nt · 31% occ $7k × 1.56 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Esperanza - Guanacaste 2.6 km · 5.00★ (6)tier b | Entire home | 2BR/2BA sleeps 6 | $17k $154/nt · 47% occ $17k × 1.56 bed = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Oliva Verde 2.6 km · 5.00★ (3) | Home / villa (title) | 2BR/1BA sleeps 4 | $12k $138/nt · 50% occ $12k × 1.56 bed = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ruta del Sol Cabin 2.6 km · 4.90★ (35)proventier b | Entire cabin | 2BR/1BA sleeps 5 | $24k $158/nt · 51% occ $24k × 1.56 bed = $38k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Almendras 2.6 kmtier b | Home / villa (title) | 5BR/3BA sleeps 16 | $23k $445/nt · 16% occ $23k × 0.80 bed = $19k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gema's House 2.8 km · 5.00★ (9) | Home / villa (title) | 4BR/2BA sleeps 14 | $14k $163/nt · 24% occ $14k | Fair | 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 2.8 km · 4.90★ (33)proventier b | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $26k $141/nt · 71% occ $26k × 1.56 bed = $41k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Luxury beach house w/ private pool - Sarah's Villa 2.9 km · 4.50★ (22)luxe STR (title)tier b | Home / villa (title) | 3BR/2BA sleeps 10 | $30k $306/nt · 34% occ $30k × 1.25 bed × 0.86 luxe = $32k | 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 2.9 km · 4.95★ (18)tier b | Entire home | 3BR/3BA sleeps 7 | $21k $311/nt · 38% 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). | |
House 1 with PrivatePool&BBQ Great for relaxing 2.9 km · 4.85★ (298)proventier b | Entire villa | 2BR/2BA sleeps 6 | $25k $71/nt · 99% occ $25k × 1.56 bed = $39k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Private full villa near everything and beaches 2.9 km · 4.75★ (4)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $5k $84/nt · 50% occ $5k × 1.56 bed = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Ohana III Ocean view , spectacular sunset 3.0 km · 4.90★ (24)ocean view | Entire home | 2BR/2BA sleeps 4 | $28k $244/nt · 54% occ $28k × 1.56 bed × 0.74 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Blomeyer 3.0 km · 4.35★ (9)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $2k $93/nt · 25% occ $2k × 1.56 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Alpedrete 3.0 kmtier b | Home / villa (title) | 3BR/2BA sleeps 10 | $5k $183/nt · 17% 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). | |
Andrifa Tamarindo House 3.1 km · 4.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 12 | $57k $357/nt · 44% occ $57k × 1.25 bed = $71k | 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 3.1 km · 4.85★ (213)proventier b | Entire villa | 2BR/2BA sleeps 6 | $17k $59/nt · 91% occ $17k × 1.56 bed = $26k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Nomad 3.2 km · 5.00★ (9) | Home / villa (title) | 2BR/1BA sleeps 6 | $12k $76/nt · 77% occ $12k × 1.56 bed = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
La Casa Minas 3.2 kmtier b | Entire home | 4BR/1BA sleeps 15 | $13k $428/nt · 17% occ $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House 2 with PrivatePool&BBQ Great for relaxing 3.2 km · 4.85★ (275)proventier b | Entire villa | 2BR/2BA sleeps 6 | $27k $72/nt · 97% occ $27k × 1.56 bed = $43k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Villa in Playa Grande • Pool • BBQ • Fire Pit 3.3 km · 4.95★ (56)provenstrong optier b | Entire home | 3BR/3BA sleeps 7 | $58k $346/nt · 56% occ $58k × 1.25 bed × 0.93 operator = $67k | Loose | Left out of headline pin pool — Pin exact 4BR — 4 of 4 within 4.5 km. | |
Villa Ohana II Ocean view , spectacular sunset 3.3 km · 5.00★ (25)ocean view | Entire home | 2BR/2BA sleeps 4 | $28k $219/nt · 40% occ $28k × 1.56 bed × 0.74 loc = $33k | 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 3.3 km · 4.95★ (32)proventier b | Home / villa (title) | 2BR/3BA sleeps 6 | $58k $390/nt · 78% occ $58k × 1.56 bed = $91k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Nuevo Conchal 3.3 km · 4.90★ (65)provenstrong optier b | Entire home | 4BR/5BA sleeps 16 | $57k $325/nt · 46% occ $57k × 0.93 operator = $53k | Fair | — | |
Unique 5 minutes from Playa Conchal 3.6 km · 5.00★ (82)provenstrong op | Entire home | 2BR/2BA sleeps 5 | $42k $174/nt · 78% occ $42k × 1.56 bed × 0.93 operator = $62k | Loose | Bed mismatch — 2BR delta (max ±1). | |
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 × 1.25 bed = $49k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pura Vida - Playa Grande - Tamarindo! 3.6 km · 4.80★ (39)proventier b | Entire home | 4BR/5BA sleeps 16 | $44k $277/nt · 53% occ $44k | Fair | — | |
Tranquil Retreat Just 5 Minutes from Playa Concha 3.7 km · 4.85★ (65)proven | Entire home | 3BR/3BA sleeps 7 | $68k $250/nt · 80% occ $68k × 1.25 bed = $85k | Loose | Left out of headline pin pool — Pin exact 4BR — 4 of 4 within 4.5 km. | |
New and modern villa 5 minutes from the beach 3.7 km · 5.00★ (35)tier b | Home / villa (title) | 2BR/2BA sleeps 8 | $20k $282/nt · 57% occ $20k × 1.56 bed = $31k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful luxury house for 18 people with a pool 3.7 km · 5.00★ (6)luxe STR (title) | Home / villa (title) | 4BR/5BA sleeps 16 | $20k $530/nt · 21% occ $20k × 0.86 luxe = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marama 3km from Playa Conchal, Guanacaste 3.7 km · 5.00★ (29) | Entire home | 3BR/3BA sleeps 7 | $49k $256/nt · 56% occ $49k × 1.25 bed = $62k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Aroha avec piscine privée, près des plages 3.7 km · 5.00★ (44)proven | Home / villa (title) | 2BR/2BA sleeps 8 | $43k $235/nt · 86% occ $43k × 1.56 bed = $67k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Tropical Paradise near Playa Grande & Conchal+pool 3.7 km · 5.00★ (4)tier b | Entire home | 3BR/2BA sleeps 6 | $3k $155/nt · 38% occ $3k × 1.25 bed × 0.95 loc = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful modern villa 3 km from the beach 3.7 km · 4.95★ (20) | Entire villa | 2BR/2BA sleeps 6 | $35k $230/nt · 49% occ $35k × 1.56 bed = $54k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cielo Lindo, Playa Grande 3.8 km · 0.00★ (1) | Home / villa (title) | 2BR/1BA sleeps 4 | $6k $158/nt · 24% occ $6k × 1.56 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Pool Villa Near Conchal & Hidden Beaches 3.8 km · 5.00★ (9)ocean viewluxe STR (title) | Entire home | 2BR/2BA sleeps 6 | $17k $244/nt · 39% occ $17k × 1.56 bed × 0.86 luxe = $23k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Tamarindo Tiny house with A/C WIFI 3.9 km · 5.00★ (8) | Home / villa (title) | 2BR/1BA sleeps 4 | $5k $94/nt · 28% occ $5k × 1.56 bed = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Jardin Conchal 3.9 km | Home / villa (title) | 3BR/2BA sleeps 7 | $10k $212/nt · 50% 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). | |
La Casa Pura Tica 3.9 km · 4.95★ (25) | Entire home | 3BR/1BA sleeps 6 | $13k $87/nt · 54% 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). | |
El Castillo Casa Verde 4.0 km · 5.00★ (10)tier b | Home / villa (title) | 3BR/2BA sleeps 8 | $21k $206/nt · 43% occ $21k × 1.25 bed × 0.95 loc = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pura Vida - Beach House 4P 4.0 km · 4.95★ (23) | Entire home | 2BR/2BA sleeps 4 | $24k $184/nt · 72% occ $24k × 1.56 bed = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Blue House Castle 4.1 km · 5.00★ (13) | Home / villa (title) | 3BR/2BA sleeps 8 | $28k $232/nt · 40% occ $28k × 1.25 bed = $35k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Dasani - Beautiful House with private pool 4.2 km · 4.50★ (6) | Home / villa (title) | 2BR/3BA sleeps 4 | $10k $180/nt · 29% occ $10k × 1.56 bed = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Blue 4.2 km · 4.00★ (5) | Entire home | 3BR/3BA sleeps 8 | $11k $376/nt · 16% occ $11k × 1.25 bed = $14k | Loose | 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 4.3 km · 4.95★ (34)provenocean viewtier b | Entire home | 4BR/3BA sleeps 10 | $130k $465/nt · 81% occ $130k × 0.70 loc = $91k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
New Jungle View Villa • Near Playa Conchal 4.3 km · 5.00★ (5) | Home / villa (title) | 3BR/2BA sleeps 6 | $6k $217/nt · 37% occ $6k × 1.25 bed = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa few minutes away from Playa Grande 4.3 km · 4.45★ (9)luxe STR (title)tier b | Entire home | 5BR/6BA sleeps 12 | $51k $309/nt · 56% occ $51k × 0.80 bed × 0.86 luxe × 0.95 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Timae 4.3 km · 5.00★ (10)ocean viewtier b | Entire home | 3BR/0BA sleeps 8 | $24k $401/nt · 78% occ $24k × 1.25 bed × 0.95 loc = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coral Tamarindo House 4.3 km · 4.90★ (56)provenstrong op | Entire home | 2BR/2BA sleeps 9 | $33k $176/nt · 51% occ $33k × 1.56 bed × 0.93 operator = $49k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Luxury Villa Luna, with Pool - Tamarindo 4.3 km · 4.80★ (51)provenluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $53k $222/nt · 70% occ $53k × 1.25 bed × 0.86 luxe = $57k | Loose | Left out of headline pin pool — Pin exact 4BR — 4 of 4 within 4.5 km. | |
Casa Flo - Your Perfect Tropical Vacation Villa 4.4 km · 4.95★ (31)proven | Entire home | 4BR/3BA sleeps 9 | $47k $245/nt · 84% occ $47k | Loose | — | |
Luxury Ocean View Retreat| Sleeps 16 |Pool/Rancho 4.4 km · 5.00★ (40)provenocean viewluxe STR (title)tier b | Entire home | 5BR/5BA sleeps 16 | $74k $551/nt · 64% occ $74k × 0.80 bed × 0.86 luxe × 0.70 loc = $36k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Coatí - A portal to the tropic 4.4 km · 4.95★ (47)proven | Home / villa (title) | 2BR/3BA sleeps 8 | $19k $173/nt · 61% occ $19k × 1.56 bed = $30k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Ocean View+Infinity Pool+King Beds+Private Villa 4.5 km · 5.00★ (56)provenstrong opocean viewtier b | Entire home | 4BR/4BA sleeps 9 | $88k $416/nt · 71% occ $88k × 0.70 loc × 0.93 operator = $58k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. |
§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
- 4BR / 2BA · 1,238 sqft
- Asking
- $245k
- Traits
- pool, patio
- Headline yield
- $50k/yr ÷ $245k = 20.6% gross
§4
Market search criteria
- Radius: 4.5 km from subject coordinates.
- Bed band: 4BR ±1 (adjacent sizes scaled, not mixed blindly).
- Operator filter: 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM.
- Comp basis: V5 home · 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 operators434.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted339 received positive weight after filters.
4Headline blend4Positive-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 4BR — 4 of 4 within 4.5 km.
- Headline band: low $53k · reconciled $50k · high $55k — 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 → $50k/yr
- 6÷Gross yield$50k ÷ $245k = 20.6%
§7
Rejected from pool
151 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 (112)Bed mismatch (>±1BR) (17)Outside headline blend (5)Product type mismatch (4)View alignment (3)Low utilization (2)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Hacienda JJ - 4 rooms - Private place & Pool (35.2% of weighted blend).
- 1 of 4 headline comp 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 — 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 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 ~$50k/yr → ~20.6% gross on $245k 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
- + Pin exact 4BR — 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).
- Missing vs local winners (capex to close gap): Gym / fitness, Hot tub, BBQ / grill.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 21% gross yield (55/55 pts)
- Discount vs comps-implied value: 49% below comps-implied value (30/30 pts)
- Revenue potential: ~$50k/yr Reconciled indication revenue (7/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
- Projected yield is unusually high — most likely a list-price or location data issue. Verify before trusting.
§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.