walk to beach
Potrero · Guanacaste
Cozy and Relaxing Villa Steps from Playa Potrero – 1st Choice Realty Costa Rica
Homes · 2 bd · 1 ba · 721 sqft
$190,000
View broker listing ↗via 1st Choice Realty · asking
Weak · thin compsLive & rent
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
6%
$11k/yr
Moderate· Our estimate
7%
$13k/yr
Optimistic
8%
$15k/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 141 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (141 of 141 · 4 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
141 of 141 · 56 proven / 85 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Villa equipped with a swimming pool for 4 people - Potrero 0.1 km · 4.55★ (96) | Rental unit → Home / villa (title) Entire rental unit | 2BR/2BA sleeps 8 | $43k $199/nt · 63% occ $43k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious home w terrace, pool & peaceful garden 0.1 km · 4.80★ (61)proven | Rental unit → Home / villa (title) Entire rental unit | 3BR/2BA sleeps 6 | $16k $164/nt · 33% occ $16k × 0.80 bed = $13k | Strong | — | |
Casa Paloma Chic Casita w/ Shared Pool Near Beach 0.2 km · 4.70★ (75)walk to beach | Home / villa (title) | 1BR/1BA sleeps 3 | $12k $107/nt · 37% occ $12k × 1.25 bed = $15k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Gringo Paradise, a perfect Costa Rican Villa 0.2 km · 4.80★ (58)provenwalk to beach | Entire villa | 2BR/2BA sleeps 4 | $11k $88/nt · 52% occ $11k | Strong | — | |
Turtle House 0.2 km · 4.65★ (18) | Home / villa (title) | 1BR/1BA sleeps 4 | $10k $108/nt · 35% occ $10k × 1.25 bed = $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casita Potrero 0.3 km · 4.85★ (74)proven | Entire home | 1BR/1BA sleeps 2 | $62k $181/nt · 95% occ $62k × 1.25 bed = $15k | Strong | — | |
Eileen's Beach House 0.3 km · 4.65★ (69) | Entire home | 2BR/2BA sleeps 4 | $20k $134/nt · 47% occ $20k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Sunrise Serenity Near Beach 0.3 km · 4.70★ (16)walk to beach | Home / villa (title) | 1BR/1BA sleeps 3 | $3k $91/nt · 38% occ $3k × 1.25 bed = $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa La Palmeria, Ocean View, pool, Potrero Beach 0.3 km · 4.90★ (47)provenocean view | Entire villa | 3BR/3BA sleeps 8 | $48k $370/nt · 47% occ $48k × 0.80 bed × 0.74 loc = $29k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa Antonietta 0.3 km · 4.45★ (13) | Home / villa (title) | 1BR/1BA sleeps 3 | $8k $108/nt · 44% occ $8k × 1.25 bed = $9k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Carlayna - Pool & Cool Plunge Close to Beach 0.4 km · 5.00★ (22) | Entire home | 3BR/4BA sleeps 12 | $61k $378/nt · 49% occ $61k × 0.80 bed = $49k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Alberto's House 0.4 km · 4.55★ (57) | Home / villa (title) | 2BR/2BA sleeps 4 | $22k $153/nt · 50% occ $22k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa: Ocean View, Infinity Pool & Gym 0.4 km · 4.95★ (29)ocean viewluxe STR (title) | Entire home | 3BR/0BA sleeps 7 | $40k $682/nt · 77% occ $40k × 0.80 bed × 0.86 luxe × 0.74 loc = $20k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy and basic villa 8 minutes to PlayaPenca 0.5 km · 4.30★ (60) | Home / villa (title) | 1BR/1BA sleeps 3 | $10k $73/nt · 56% occ $10k × 1.25 bed = $13k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House with pool 5 minutes from the beach Villa 3/4 0.5 km · 5.00★ (2)walk to beach | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $238/nt · 20% occ $10k × 0.80 bed = $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
ROMANTIC OCEAN VIEW VILLA! 0.5 km · 4.90★ (83)provenstrong opocean view | Rental unit → Home / villa (title) Entire rental unit | 1BR/1BA sleeps 4 | $35k $193/nt · 49% occ $35k × 1.25 bed × 0.74 loc × 0.93 operator = $30k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Lux. Romantic cocoon: Amazing sea view. Priv. Pool 0.5 km · 5.00★ (294)provenlegend opocean viewluxe STR (title) | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $39k $182/nt · 60% occ $39k × 1.25 bed × 0.86 luxe × 0.74 loc × 0.81 operator = $25k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Stunning Gated Property with a Lush Garden, Wrap-A 0.5 km · 4.50★ (8)walk to beach | Entire home | 3BR/2BA sleeps 7 | $44k $234/nt · 50% occ $44k × 0.80 bed = $36k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tiny home w/ Pool, Backyard, Parking, BBQ, Kitchen 0.6 km · 4.95★ (37)proven | Home / villa (title) | 1BR/1BA sleeps 2 | $14k $86/nt · 63% occ $14k × 1.25 bed = $17k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Nicoc House walking distance to the Penca beach 0.6 km · 4.50★ (182) | Home / villa (title) | 1BR/1BA sleeps 3 | $6k $78/nt · 49% occ $6k × 1.25 bed = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private house with pool.10 min walk to Penca beach 0.6 km · 4.85★ (46)proven | Entire home | 3BR/3BA sleeps 12 | $22k $518/nt · 19% occ $22k × 0.80 bed = $18k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
The Toucan House: 2 Bedrooms with Communal Pool 0.6 km · 4.70★ (146) | Home / villa (title) | 2BR/1BA sleeps 5 | $14k $148/nt · 34% occ $14k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Stella 0.6 km · 4.85★ (35)proven | Entire home | 2BR/2BA sleeps 6 | $30k $215/nt · 39% occ $30k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Villa Matias 0.6 km · 4.60★ (13) | Home / villa (title) | 2BR/1BA sleeps 4 | $6k $113/nt · 33% occ $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
GORGEOUS ocean view villas WITH PRIVATE POOL ☀️🏝 0.7 km · 4.95★ (190)provenelite opocean view | Rental unit → Home / villa (title) Entire rental unit | 1BR/1BA sleeps 4 | $34k $208/nt · 53% occ $34k × 1.25 bed × 0.74 loc × 0.88 operator = $28k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Potrero Hills Costa Rica - Guanacaste 0.7 km · 5.00★ (87)provenstrong op | Entire home | 2BR/1BA sleeps 5 | $65k $207/nt · 88% occ $65k × 0.93 operator = $61k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Villa 2BR 2Full beds 1 sofa-bed kitchen terrace 0.7 km · 5.00★ (81) | Home / villa (title) | 1BR/1BA sleeps 6 | $14k $198/nt · 46% occ $14k × 1.25 bed = $17k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa G 47 0.7 km · 4.85★ (188)walk to beach | Entire home | 2BR/2BA sleeps 5 | $1k $107/nt · 47% occ $1k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa 8 minutes walk to Playa Penca and Potrero 0.7 km · 4.45★ (178)walk to beach | Entire villa | 2BR/1BA sleeps 5 | $17k $115/nt · 53% occ $17k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Dream of the Sea, Villa Iris 0.7 km · 4.60★ (47) | Home / villa (title) | 1BR/1BA sleeps 4 | $11k $98/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). | |
Beautiful Villa Equipped with a Pool - Potrero 0.8 km · 4.65★ (100) | Home / villa (title) | 1BR/2BA sleeps 8 | $30k $155/nt · 59% occ $30k × 1.25 bed = $38k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy house at the beach 0.8 km | Home / villa (title) | 2BR/2BA sleeps 4 | $4k $140/nt · 24% occ $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sauga | Modern Tropical House | Walk to Beach 0.8 km · 5.00★ (13)walk to beach | Entire home | 3BR/3BA sleeps 6 | $16k $232/nt · 87% occ $16k × 0.80 bed = $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Caballito de Mar, stunning ocean view 0.8 km · 5.00★ (8)ocean view | Entire home | 3BR/4BA sleeps 8 | $93k $773/nt · 49% occ $93k × 0.80 bed × 0.74 loc = $55k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Mystic Mermaid - Beachfront Home with Pool 0.9 km · 4.75★ (8)beachfrontocean view | Entire villa | 3BR/3BA sleeps 6 | $41k $404/nt · 56% occ $41k × 0.80 bed × 0.88 loc = $29k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Affordable Beach House 0.9 km · 4.85★ (20) | Entire home | 2BR/2BA sleeps 4 | $21k $138/nt · 60% occ $21k × 0.88 loc = $18k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Merry Mermaid - Beachfront Home with Pool 0.9 km · 4.75★ (22)beachfront | Home / villa (title) | 3BR/3BA sleeps 6 | $38k $388/nt · 54% occ $38k × 0.80 bed × 0.88 loc = $27k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Almaré | Retreat Near Playa Penca 0.9 km · 5.00★ (3) | Entire home | 3BR/1BA sleeps 7 | $0k $50/nt · 67% occ $0k × 0.80 bed = $0k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casita Dingo 0.9 km · 4.90★ (26) | Tiny home | 1BR/1BA sleeps 2 | $9k $84/nt · 49% occ $9k × 1.25 bed = $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Nature Retreat • 2 Villas • Pool 1.1 km · 5.00★ (2) | Entire guesthouse | 2BR/2BA sleeps 4 | $32k $163/nt · 61% occ $32k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Energea - New Villa - Ocean & Nature Views 1.1 km · 4.95★ (34)provenocean view | Entire home | 3BR/3BA sleeps 6 | $82k $375/nt · 67% occ $82k × 0.80 bed × 0.74 loc = $49k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Mangrove on the River 1.1 km · 4.85★ (29)walk to beach | Entire home | 3BR/3BA sleeps 7 | $37k $324/nt · 35% occ $37k × 0.80 bed = $29k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Capri blue lagoon & garden oasis by the beach 1.1 km · 4.80★ (92)provenwalk to beach | Entire villa | 1BR/1BA sleeps 4 | $30k $137/nt · 66% occ $30k × 1.25 bed = $38k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Buendía Lux • Mango Suite • Pool & BBQ Near Beach 1.1 km · 5.00★ (168)provenelite opwalk to beachluxe STR (title) | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $38k $166/nt · 65% occ $38k × 0.86 luxe × 0.88 operator = $29k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Distinctive house, with a hydro-massage tub, in a unique setting 1.2 km · 5.00★ (134)provenelite op | Entire home | 1BR/1BA sleeps 3 | $16k $110/nt · 46% occ $16k × 1.25 bed × 0.88 operator = $18k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Buendía Lux • Villa Harmonia-Pool & BBQ Near Beach 1.2 km · 4.95★ (72)provenstrong opwalk to beachluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $52k $259/nt · 82% occ $52k × 0.80 bed × 0.86 luxe × 0.93 operator = $34k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Luxury Home, Tropical Garden, 2 Minutes to Beach 1.2 km · 4.75★ (106)provenwalk to beachluxe STR (title) | Entire villa | 2BR/2BA sleeps 6 | $38k $205/nt · 60% occ $38k × 0.86 luxe = $32k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Potrero Glamp #2, Playa Potrero, Guanacaste 1.2 km · 4.65★ (30)ocean view | Entire bungalow | 1BR/1BA sleeps 4 | $19k $105/nt · 50% 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). | |
Villa Calu: Secluded Nature Villa, Private Pool 1.2 km · 4.85★ (13) | Home / villa (title) | 2BR/2BA sleeps 8 | $32k $151/nt · 71% occ $32k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Aguamarina Beach House 1.2 km · 4.85★ (109)provenbeachfront | Entire home | 2BR/1BA sleeps 4 | $19k $148/nt · 45% occ $19k × 0.88 loc = $17k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Cocos blue lagoon & garden oasis by the beach 1.2 km · 4.80★ (74)provenbeachfront | Entire villa | 1BR/1BA sleeps 4 | $23k $141/nt · 54% occ $23k × 1.25 bed × 0.88 loc = $25k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Sol Blanco Playa Potrero - Pool/Walk to Beach 1.3 km · 4.85★ (101)provenwalk to beach | Entire home | 3BR/3BA sleeps 10 | $57k $230/nt · 76% occ $57k × 0.80 bed = $46k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Coastal Oceanview 3BR Modern Home w/ Private Pool 1.3 km · 5.00★ (1)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $11k $350/nt · 44% occ $11k × 0.80 bed × 0.71 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2 bedroom pool walk beach 1.3 km · 4.50★ (2)walk to beach | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $22k $270/nt · 40% occ $22k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sovereign Suite, Beachfront & Luxury Pool 1.3 km · 5.00★ (3)beachfrontocean viewluxe STR (title) | Entire home | 1BR/1BA sleeps 3 | $16k $317/nt · 32% occ $16k × 1.25 bed × 0.86 luxe × 0.88 loc = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Boutique home with private pool, walk to the beach 1.3 km · 4.75★ (113)provenwalk to beach | Entire home | 2BR/2BA sleeps 6 | $41k $198/nt · 67% occ $41k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Buendía Lux • Piña Suite-Pool & BBQ Steps to Beach 1.3 km · 4.95★ (158)provenelite opwalk to beachluxe STR (title) | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $39k $165/nt · 69% occ $39k × 0.86 luxe × 0.88 operator = $30k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Coastal Oceanview 3BR Modern Home w/ Private Pool 1.4 km · 4.50★ (21)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $88k $406/nt · 92% occ $88k × 0.80 bed × 0.71 loc = $50k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Columbine Private Beach Side Escape 1.4 km · 4.90★ (19) | Home / villa (title) | 2BR/2BA sleeps 4 | $65k $297/nt · 69% occ $65k × 0.88 loc = $58k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Harmonia Modern Tropical Villa with Private P 1.4 km · 4.25★ (22) | Home / villa (title) | 2BR/3BA sleeps 4 | $22k $242/nt · 32% occ $22k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset Beachfront Villa 1.4 km · 5.00★ (2)walk to beachtier b | Home / villa (title) | 3BR/2BA sleeps 10 | $32k $327/nt · 38% occ $32k × 0.80 bed × 0.96 loc = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa fully equipped only 5 minutes from the beach 1.5 km · 4.95★ (37)provenwalk to beach | Home / villa (title) | 2BR/1BA sleeps 4 | $8k $164/nt · 21% occ $8k | Strong | Low utilization — not used in estimate (soft calendar / far below same-bed peers). | |
1-bdrm 1st floor unit +scenic views & pool access 1.5 km · 4.95★ (114)provenelite opwalk to beachocean viewtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $22k $129/nt · 49% occ $22k × 1.25 bed × 0.70 loc × 0.88 operator = $17k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Private pool, 3 min to beach 1.5 km · 4.90★ (19)walk to beach | Entire home | 3BR/2BA sleeps 6 | $30k $442/nt · 42% occ $30k × 0.80 bed = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Encanto -Beautiful Home 1.5 km · 4.90★ (117)provenstrong optier b | Entire home | 3BR/3BA sleeps 8 | $64k $247/nt · 69% occ $64k × 0.80 bed × 0.96 loc × 0.93 operator = $46k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Casa Lauro simply paradise 1.5 km | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $254/nt · 32% occ $10k × 0.80 bed = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Living at Villas Catalina #13 1.5 km · 4.65★ (24)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 6 | $33k $233/nt · 53% occ $33k × 0.80 bed × 0.86 luxe = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casita Mar Y Posa Close to Playa Potrero Beach 1.5 km · 4.85★ (23)walk to beach | Entire home | 3BR/2BA sleeps 6 | $20k $160/nt · 65% occ $20k × 0.80 bed = $16k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy 2BR Home with Private Pool/Gated Community 1.5 km · 5.00★ (23) | Home / villa (title) | 2BR/2BA sleeps 6 | $3k $140/nt · 17% occ $3k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casita Cielo Azul 1.6 km · 5.00★ (7) | Entire home | 2BR/2BA sleeps 4 | $11k $122/nt · 49% occ $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa | Infinity Pool & Ocean Views 1.6 km · 4.85★ (64)provenocean viewluxe STR (title)tier b | Entire villa | 3BR/4BA sleeps 6 | $63k $331/nt · 58% occ $63k × 0.80 bed × 0.86 luxe × 0.71 loc = $31k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Cheerful 3 bedroom home in gated community 1.6 km · 5.00★ (55) | Home / villa (title) | 3BR/3BA sleeps 6 | $8k $129/nt · 65% occ $8k × 0.80 bed = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Art Gecko, tropical home with large pool. 1.6 km · 4.90★ (109)provenstrong opwalk to beach | Entire home | 3BR/4BA sleeps 6 | $38k $304/nt · 45% occ $38k × 0.80 bed × 0.93 operator = $28k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Come chill at Casa Alegra 1.6 km · 4.90★ (23) | Entire home | 2BR/2BA sleeps 4 | $14k $177/nt · 54% occ $14k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Jungle Villa • Private pool | Playa Potrero 1.6 km · 4.75★ (61)provenwalk to beachluxe STR (title) | Entire villa | 3BR/4BA sleeps 10 | $47k $366/nt · 38% occ $47k × 0.80 bed × 0.86 luxe = $33k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Ocean Beachfront Villa 1.6 km · 5.00★ (1)walk to beach | Entire home | 3BR/2BA sleeps 6 | $42k $256/nt · 74% occ $42k × 0.80 bed = $34k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Infinity Pool Villa with Ocean & Mountain Views 1.6 km · 4.85★ (71)provenocean viewtier b | Entire villa | 3BR/4BA sleeps 7 | $94k $376/nt · 89% occ $94k × 0.80 bed × 0.70 loc = $53k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Mariposa, Beautiful home close to the beach. 1.6 km · 4.95★ (32)walk to beach | Entire home | 3BR/2BA sleeps 6 | $22k $342/nt · 53% occ $22k × 0.80 bed = $18k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
romantic cocoon with comfort charm and privacy 1.7 km · 4.90★ (107)provenstrong opwalk to beach | Entire villa | 1BR/2BA sleeps 2 | $39k $140/nt · 79% occ $39k × 1.25 bed × 0.93 operator = $46k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Pink House Beachfront Suite 1.7 km · 4.95★ (118)provenelite opbeachfrontocean view | Entire guesthouse | 1BR/1BA sleeps 2 | $42k $150/nt · 83% occ $42k × 1.25 bed × 0.66 loc × 0.88 operator = $30k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Dome 3 Playa Potrero Glamp 1.7 km · 4.75★ (40)ocean view | Entire bungalow | 1BR/1BA sleeps 4 | $18k $102/nt · 52% occ $18k × 1.25 bed = $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Experience Potrero Beach at Casita Cacao 1.7 km · 4.85★ (19) | Entire home | 1BR/1BA sleeps 2 | $22k $193/nt · 42% occ $22k × 1.25 bed = $27k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy, Clean, Walkable Beach Studio in Surfside 1.7 km · 4.90★ (24)walk to beach | Tiny home | 1BR/1BA sleeps 2 | $12k $76/nt · 67% occ $12k × 1.25 bed = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Swim-Through Glass Pool Villa, 5min Beach 1.7 km · 4.85★ (72)proven | Entire villa | 3BR/3BA sleeps 6 | $46k $283/nt · 71% occ $46k × 0.80 bed = $37k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Villa Sol y Mar Shared Pool 2 miles to Beach 1.7 km · 4.95★ (27) | Entire home | 2BR/2BA sleeps 6 | $21k $129/nt · 52% occ $21k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy home walking distance to beach - Villa Olas 1.7 km · 5.00★ (21)walk to beach | Home / villa (title) | 2BR/2BA sleeps 4 | $6k $137/nt · 34% occ $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mot Mot Surfside Luxury 1.8 km · 4.90★ (68)provenstrong opluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $24k $275/nt · 31% occ $24k × 0.80 bed × 0.86 luxe × 0.93 operator = $15k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Ocean & Montain view Luxury Villa 1.8 km · 5.00★ (5)ocean viewluxe STR (title) | Entire villa | 3BR/4BA sleeps 6 | $180k $800/nt · 97% occ $180k × 0.80 bed × 0.86 luxe × 0.74 loc = $92k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Emma - Oasis Playa Potrero 1.8 km · 5.00★ (41)proven | Home / villa (title) | 3BR/4BA sleeps 6 | $31k $289/nt · 48% occ $31k × 0.80 bed = $25k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
4/6 El Pasito 2 pers Playa Potrero private pool 1.8 km · 4.95★ (212)provenelite opwalk to beach | Entire bungalow | 1BR/1BA sleeps 2 | $30k $105/nt · 78% occ $30k × 1.25 bed × 0.88 operator = $33k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Casa Teca in Surfside w/ Pool near Beach 1.8 km · 4.75★ (151)provenwalk to beach | Entire home | 2BR/2BA sleeps 4 | $59k $231/nt · 72% occ $59k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Casa Coqui, Tropical Oasis super close to beach 1.9 km · 5.00★ (93)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 6 | $45k $300/nt · 49% occ $45k × 0.80 bed × 0.93 operator = $34k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Private Villa with Pool, Foosball & Putting Green 1.9 km · 4.90★ (69)provenstrong op | Entire villa | 3BR/4BA sleeps 8 | $60k $248/nt · 74% occ $60k × 0.80 bed × 0.93 operator = $44k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Surfside Villa - Potrero 1.9 km | Entire home | 2BR/2BA sleeps 6 | $1k $303/nt · 8% occ $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Encantadora, home close to the beach 1.9 km · 4.70★ (127)walk to beach | Entire home | 3BR/2BA sleeps 7 | $14k $190/nt · 25% occ $14k × 0.80 bed = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de Tiki - 2BR + Flex Room 2.0 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 4 | $2k $160/nt · 26% occ $2k × 0.80 bed = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2br nature home, Pool, 900m Walk to Potrero Beach 2.0 km · 5.00★ (5)walk to beach | Entire bungalow | 2BR/2BA sleeps 4 | $10k $134/nt · 29% occ $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful 2-BR House Steps from the Beach 2.0 km · 4.85★ (155)provenwalk to beach | Entire home | 2BR/2BA sleeps 6 | $57k $219/nt · 76% occ $57k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
2/6 El pasito cabinas, privacy, private pool 2.0 km · 4.95★ (236)provenelite op | Entire bungalow | 1BR/1BA sleeps 2 | $17k $99/nt · 52% occ $17k × 1.25 bed × 0.88 operator = $19k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Jungle beach home 2.0 km · 4.90★ (13)walk to beach | Entire home | 3BR/3BA sleeps 6 | $32k $238/nt · 40% occ $32k × 0.80 bed = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Potrero, Walk to Beach Home w/Pool, 2BR/2.5B 2.0 km · 4.70★ (109)walk to beach | Rental unit → Home / villa (title) Entire rental unit | 2BR/3BA sleeps 6 | $26k $122/nt · 78% occ $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Guana jungle 2.0 km · 4.90★ (47)provenwalk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $19k $119/nt · 66% occ $19k × 1.25 bed = $24k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
1/6 El pasito cabinas, privacy, private pool 2.0 km · 4.90★ (309)provenstrong op | Entire bungalow | 2BR/1BA sleeps 3 | $20k $95/nt · 58% occ $20k × 0.93 operator = $19k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Luxury Beach Front Home on lovely Playa Potrero 2.1 km · 4.90★ (36)provenbeachfrontocean viewluxe STR (title) | Entire townhouse | 3BR/4BA sleeps 6 | $57k $375/nt · 73% occ $57k × 0.80 bed × 0.86 luxe × 0.66 loc = $26k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
3/6 El Pasito Playa Potrero private pool 2.1 km · 4.90★ (175)provenstrong op | Entire bungalow | 1BR/1BA sleeps 3 | $19k $92/nt · 57% occ $19k × 1.25 bed × 0.93 operator = $22k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). | |
Private Pool Villa | 5min Walk to Beach & Dining 2.1 km · 4.95★ (46)provenwalk to beachocean view | Entire villa | 3BR/4BA sleeps 6 | $69k $300/nt · 74% occ $69k × 0.80 bed × 0.74 loc = $41k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Oceanview Home w/ Modern Design & Infinity Pool 2.2 km · 4.60★ (26)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 6 | $77k $315/nt · 79% occ $77k × 0.80 bed × 0.70 loc = $43k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Ocean View Villa • Perfect for 2 Couples 2.3 km · 5.00★ (5)ocean viewtier b | Entire villa | 2BR/2BA sleeps 5 | $98k $381/nt · 94% occ $98k × 0.70 loc = $69k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront Property w/ Spectacular View! 2.3 km · 4.85★ (47)provenbeachfrontocean view | Rental unit Entire rental unit | 1BR/1BA sleeps 3 | $42k $177/nt · 66% occ $42k × 1.25 bed × 0.66 loc = $35k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Luxury villa with world class ocean view and pool 2.3 km · 4.90★ (174)provenstrong opocean viewluxe STR (title)tier b | Entire home | 3BR/2BA sleeps 6 | $75k $397/nt · 60% occ $75k × 0.80 bed × 0.86 luxe × 0.70 loc × 0.93 operator = $34k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
1-bdrm 2nd floor unit + scenic views & pool access 2.4 km · 4.95★ (207)provenelite opocean viewtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $14k $127/nt · 45% occ $14k × 1.25 bed × 0.70 loc × 0.88 operator = $11k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Romantic Ocean View Loft • Private Pool + King Bed 2.4 km · 5.00★ (97)provenstrong opocean viewtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 3 | $59k $206/nt · 85% occ $59k × 1.25 bed × 0.70 loc × 0.93 operator = $48k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Modern Mountaintop Home w/ Ocean Views and Pool 2.4 km · 4.00★ (5)ocean view | Entire home | 3BR/3BA sleeps 6 | $68k $444/nt · 47% occ $68k × 0.80 bed × 0.74 loc = $40k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Two Ocean View Suites • Shared Infinity Pool 2.6 km · 5.00★ (2)ocean viewtier b | Rental unit Entire rental unit | 2BR/2BA sleeps 7 | $44k $306/nt · 60% occ $44k × 0.70 loc = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House with Private Pool • 300 m from Potrero Beach 2.8 km · 4.25★ (8) | Entire home | 3BR/3BA sleeps 10 | $23k $232/nt · 46% occ $23k × 0.80 bed = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful house near the beach Las Catalinas Town 2.8 kmwalk to beach | Home / villa (title) | 2BR/3BA sleeps 4 | $14k $404/nt · 14% occ $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CasaCielo, Oceanview w/Pool, Near Beaches & Dining 2.9 km · 4.95★ (128)provenelite opwalk to beachocean viewtier b | Entire villa | 2BR/2BA sleeps 4 | $67k $318/nt · 86% occ $67k × 0.74 loc × 0.88 operator = $44k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Bahia Sur Oceanview Villa-Spectacular Views 3.0 km · 4.85★ (22)ocean viewtier b | Entire home | 3BR/4BA sleeps 6 | $63k $399/nt · 65% occ $63k × 0.80 bed × 0.74 loc = $37k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View, Terrace & Beach Club - 9 Calle La Ronda 3.0 km · 5.00★ (2)walk to beachocean viewtier a | Entire home | 3BR/4BA sleeps 7 | $73k $637/nt · 42% occ $73k × 0.80 bed × 0.59 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Home! Dos Rios Mar Vista 3.0 km · 4.90★ (9)ocean view | Home / villa (title) | 3BR/4BA sleeps 6 | $53k $740/nt · 49% occ $53k × 0.80 bed × 0.74 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanside Villa With Pool - Casa Pacifica 3BR 3.1 kmwalk to beachtier a | Entire home | 3BR/4BA sleeps 6 | $225k $1,314/nt · 58% occ $225k × 0.80 bed × 0.79 loc = $143k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanfront•Sleeps 6•Full Kitchen•BBQ•Pool•Balcony 3.1 km · 4.95★ (28)beachfrontocean viewtier a | Entire home | 2BR/3BA sleeps 6 | $64k $309/nt · 63% occ $64k × 0.79 loc = $51k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful house Las Catalinas near the town center 3.1 km · 4.85★ (50)provenwalk to beachocean viewtier a | Rental unit → Home / villa (title) Entire rental unit | 2BR/3BA sleeps 4 | $78k $282/nt · 80% occ $78k × 0.67 loc = $52k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Luxury Ocean View Home 3.2 km · 5.00★ (48)provenbeachfrontocean viewluxe STR (title)tier a | Entire home | 3BR/3BA sleeps 7 | $200k $723/nt · 75% occ $200k × 0.80 bed × 0.86 luxe × 0.59 loc = $81k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Oceanside With Terrace - Casa Pacifica 2BR 3.2 kmtier a | Home / villa (title) | 2BR/2BA sleeps 5 | $69k $489/nt · 48% occ $69k × 0.79 loc = $55k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
7642 Terrace Flat 3.2 km · 5.00★ (3)walk to beachtier a | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $9k $496/nt · 34% occ $9k × 0.92 loc = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean view studio 3.3 km · 4.90★ (102)provenstrong opwalk to beachocean viewtier a | Entire home | 1BR/1BA sleeps 2 | $45k $191/nt · 65% occ $45k × 1.25 bed × 0.59 loc × 0.93 operator = $31k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Las Catalinas Casita With a View 3.4 km · 4.95★ (16)walk to beachocean viewtier a | Entire guesthouse | 1BR/1BA sleeps 2 | $26k $278/nt · 46% occ $26k × 1.25 bed × 0.92 loc = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Colonial Courtyard Villa, 3 min walk to Beach 3.4 km · 5.00★ (27)walk to beachtier a | Home / villa (title) | 3BR/3BA sleeps 8 | $33k $361/nt · 78% occ $33k × 0.80 bed × 0.79 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Las Catalinas Updated 2 Bedroom Steps from Beach 3.4 km · 4.95★ (61)provenstrong opwalk to beachocean viewtier a | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $58k $232/nt · 69% occ $58k × 0.59 loc × 0.93 operator = $32k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Las Catalinas Beach & Mountain Trails 3.5 km · 5.00★ (15)walk to beachtier a | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $32k $423/nt · 38% occ $32k × 0.92 loc = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Sea Breeze-Ocean View Home 3.5 km · 4.95★ (57)provenstrong opwalk to beachocean viewtier b | Entire home | 3BR/4BA sleeps 10 | $83k $318/nt · 74% occ $83k × 0.80 bed × 0.71 loc × 0.93 operator = $44k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Stay a Few Steps to the Beach in Las Catalinas 3.5 km · 5.00★ (1)walk to beachtier a | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $2k $207/nt · 27% occ $2k × 1.25 bed × 0.92 loc = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pool, Terrace & Beach Club - 20 Calle la Ronda (street) 3.6 km · 5.00★ (2)walk to beachtier a | Entire home | 3BR/4BA sleeps 7 | $126k $709/nt · 49% occ $126k × 0.80 bed × 0.79 loc = $80k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Walk to Beach, Ocean View With Balcony - Casa Rana 3.6 km · 4.65★ (9)walk to beachocean view | Rental unit → Home / villa (title) Entire rental unit | 2BR/3BA sleeps 5 | $90k $433/nt · 55% occ $90k × 0.66 loc = $59k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront haven - private & pristine 3.6 km · 4.95★ (28)beachfrontocean viewtier b | Entire home | 3BR/3BA sleeps 8 | $107k $844/nt · 40% occ $107k × 0.80 bed × 0.88 loc = $76k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Mariposita Marina Real 2 3.7 km · 4.75★ (4)walk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $3k $124/nt · 46% occ $3k × 1.25 bed = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
#8 Breathtaking Views - 1 Bedroom with Pool 3.7 km · 4.85★ (309)provenocean viewtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $25k $110/nt · 58% occ $25k × 1.25 bed × 0.66 loc = $20k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa del Mar- 3 BR Ocean View House in Flamingo 3.8 km · 0.00★ (2)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 6 | $51k $669/nt · 43% occ $51k × 0.80 bed × 0.74 loc = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3 BR Luxury Villa Pacific Views 3.9 kmocean viewluxe STR (title)tier a | Home / villa (title) | 3BR/3BA sleeps 6 | $3k $1,203/nt · 8% occ $3k × 0.80 bed × 0.86 luxe × 0.60 loc = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2BR | Pool, Balcony & Views. 3.9 km · 4.35★ (3)ocean viewtier b | Rental unit Entire rental unit | 2BR/3BA sleeps 5 | $3k $199/nt · 20% occ $3k × 0.88 loc = $3k | 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
- 2BR / 1BA · 721 sqft
- Asking
- $190k
- Traits
- beachClose, pool
- Headline yield
- $13k/yr ÷ $190k = 6.7% gross
§4
Market search criteria
- Radius: 4 km from subject coordinates.
- Bed band: 2BR ±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 · 3 comps · proximate.
- 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 search256All unique STR comps within 4 km of subject pin.
2Proven operators1594.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted10231 received positive weight after filters.
4Headline blend3Positive-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 — walk-to-beach comps only (subject is not beachfront).
- Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). Exact-nearby soft-cap — 1 ±1BR weight ≤ 85% of exact twin within 500 m.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($15k/yr scaled) — band spread 7.31× before cap.
- Headline band: low $11k · reconciled $13k · high $15k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 3 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 3 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 → $13k/yr
- 6÷Gross yield$13k ÷ $190k = 6.7%
§7
Rejected from pool
306 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 (150)View alignment (44)Outside headline blend (28)Product type mismatch (14)Walk / beach alignment (13)Low utilization (4)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Casita Potrero (34% of weighted blend).
- 2 of 3 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 · 3 comps · proximate.
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 — 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 ~$13k/yr → ~6.7% gross on $190k asking.
- Basis: V5 home · 3 comps · proximate.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- + Pin ±1BR — 3 within 500 m (same-complex local — block far corridor backfill). Exact-nearby soft-cap — 1 ±1BR weight ≤ 85% of exact twin within 500 m.
- + 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, BBQ / grill.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 7% gross yield (12/55 pts)
- Discount vs comps-implied value: 57% above comps-implied value (0/30 pts)
- Revenue potential: ~$13k/yr Reconciled indication revenue (0/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
- Live & rent — headline is full-property STR on total bedrooms. Open the Live & rent tab to block owner weeks and see what the rental still nets.
§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.