16 min drive to beachocean view
Tamarindo · Guanacaste
Finca Salvaje Iguana 133 Hectare - Playa Tamarindo, Caña Fistula, CR
Lots · 133.0 ha lot
$2,527,000
View broker listing ↗via Flamingo Beach Realty · land asking
Weak build · thin comps
Land · build scenario
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on all-in cost
Conservative· Our estimate
2%
$59k/yr
Moderate
2%
$63k/yr
Optimistic
2%
$71k/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.
1 free intel view left · No account needed yet — each new property report or rental read uses one credit in this browser. for unlimited access.
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 74 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (74 of 74 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
74 of 74 · 18 proven / 56 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Casa Teja - A luxurious retreat for nature lovers 1.2 km · 5.00★ (5)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 6 | $23k $400/nt · 23% occ $23k × 1.25 bed × 0.86 luxe = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casas Teja & Bella Vista - Unspoilt nature 1.2 km · 5.00★ (6) | Home / villa (title) | 5BR/4BA sleeps 10 | $29k $537/nt · 21% occ $29k × 0.80 bed = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House Casa Verde/Amazing pool 1.3 km · 5.00★ (11) | Entire home | 4BR/4BA sleeps 8 | $42k $268/nt · 45% occ $42k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Costa Verde, fun with family or friends 1.7 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 8 | $33k $187/nt · 70% occ $33k × 1.25 bed = $42k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Majestic Ocean & Jungle Views 1.7 km · 5.00★ (32)provenocean view | Unknown | 3BR/4BA sleeps 6 | $29k $180/nt · 87% occ $29k × 1.25 bed = $37k | Fair | Strict product type — no Airbnb propertyType or name match; excluded from headline. | |
Private Jungle Villa • Ocean Views • Infinity Pool 1.7 km · 5.00★ (18)ocean view | Home / villa (title) | 3BR/3BA sleeps 6 | $51k $435/nt · 80% occ $51k × 1.25 bed = $64k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury3 king Suites/PrivatePool/minutes to Beach 1.7 km · 5.00★ (6) | Unknown | 3BR/4BA sleeps 9 | $26k $324/nt · 53% 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). | |
Beautiful 3 bedrooms House with private pool 1.7 km · 4.50★ (21) | Home / villa (title) | 3BR/2BA sleeps 8 | $30k $233/nt · 41% occ $30k × 1.25 bed = $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Tropical Dawn 1.9 km · 0.00★ (1) | Home / villa (title) | 4BR/5BA sleeps 10 | $18k $572/nt · 40% occ $18k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern3King Suites |Private Pool| Near Avellanas 1.9 km · 5.00★ (4) | Unknown | 3BR/4BA sleeps 9 | $18k $306/nt · 40% occ $18k × 1.25 bed = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa del Puente Avellanas 1.9 km · 5.00★ (53)provenstrong op | Entire home | 4BR/3BA sleeps 14 | $72k $330/nt · 58% occ $72k × 0.93 operator = $67k | Strong | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Casa de playa en Pinilla, Sal Marina House 2.0 km · 5.00★ (17) | Home / villa (title) | 5BR/5BA sleeps 16 | $85k $549/nt · 68% occ $85k × 0.80 bed = $68k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa privada con piscina a 5min de playa avellana 2.0 km · 5.00★ (36)proven | Entire home | 3BR/2BA sleeps 12 | $56k $274/nt · 60% occ $56k × 1.25 bed = $70k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Luxury Villa w/ Private Pool + Mini Golf | Resort 2.0 km · 5.00★ (10)ocean viewluxe STR (title) | Entire home | 4BR/4BA sleeps 8 | $73k $443/nt · 46% occ $73k × 0.86 luxe = $63k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Mountain view - Near Tamarindo 2.2 km · 0.00★ (2) | Home / villa (title) | 4BR/4BA sleeps 8 | $8k $260/nt · 35% occ $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Elegant private villa with pool - Tamarindo 2.2 km · 4.50★ (3) | Home / villa (title) | 3BR/3BA sleeps 6 | $46k $322/nt · 52% occ $46k × 1.25 bed = $58k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House in the Heavens With Panoramic Ocean Views 2.3 km · 5.00★ (5)ocean view | Home / villa (title) | 3BR/3BA sleeps 7 | $44k $418/nt · 71% occ $44k × 1.25 bed = $55k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Paloma/Infinity pool/Ocean View 2.3 km · 4.50★ (66)ocean view | Entire home | 3BR/4BA sleeps 8 | $12k $270/nt · 37% 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). | |
Casa Pura Vida Jungle - Near Playa Avellanas 2.5 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $9k $229/nt · 34% 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). | |
B7 Nature, Privacy & Comfort in Avellanas 2.6 km · 5.00★ (26) | Entire home | 3BR/2BA sleeps 6 | $15k $169/nt · 37% occ $15k × 1.25 bed = $19k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Que Chiva 2.6 km · 0.00★ (2) | Home / villa (title) | 3BR/7BA sleeps 16 | $85k $1,051/nt · 53% occ $85k × 1.25 bed = $107k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Coroico - Infinity Pool + BBQ + Sunset Views 2.6 km · 5.00★ (141)provenelite opocean view | Entire home | 4BR/4BA sleeps 16 | $55k $332/nt · 43% occ $55k × 0.88 operator = $49k | Fair | — | |
Costa Rica Luxury Ocean Views Near Playa Avellanas 2.6 km · 5.00★ (5)ocean viewluxe STR (title) | Unknown | 5BR/6BA sleeps 12 | $2k $256/nt · 53% occ $2k × 0.80 bed × 0.86 luxe = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo two homes - Deep plunge pool & waterfall 2.7 km · 4.50★ (10) | Home / villa (title) | 4BR/2BA sleeps 14 | $38k $235/nt · 62% occ $38k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tamarindo home with private plunge pool & cascade 2.7 km · 5.00★ (77) | Entire home | 3BR/1BA sleeps 8 | $5k $124/nt · 46% occ $5k × 1.25 bed = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Fortuna 2.7 km · 5.00★ (6) | Home / villa (title) | 3BR/2BA sleeps 8 | $1k $161/nt · 15% occ $1k × 1.25 bed = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious home private pool near popular surf beach 2.7 km · 5.00★ (44)proven | Entire home | 3BR/3BA sleeps 13 | $33k $170/nt · 46% occ $33k × 1.25 bed = $41k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Casa La Paz alojamiento con lindas vistas 2.7 km · 5.00★ (93)provenstrong opocean view | Entire home | 3BR/4BA sleeps 12 | $43k $193/nt · 62% occ $43k × 1.25 bed × 0.93 operator = $50k | Loose | — | |
Huge Pool Jacuzzi and spacious terrace/5 bedrooms 2.7 km · 5.00★ (26)ocean view | Entire home | 5BR/4BA sleeps 14 | $26k $208/nt · 74% occ $26k × 0.80 bed = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pesoa 2.7 km · 5.00★ (10) | Home / villa (title) | 3BR/3BA sleeps 6 | $24k $301/nt · 53% occ $24k × 1.25 bed = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Home in Pinilla (Guanacaste, Costa Rica) 2.7 km · 5.00★ (29) | Entire home | 3BR/2BA sleeps 9 | $50k $345/nt · 43% occ $50k × 1.25 bed = $62k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aldama with private Pool-Near Tamarindo Beach 2.9 km · 5.00★ (3) | Home / villa (title) | 3BR/2BA sleeps 10 | $12k $225/nt · 34% occ $12k × 1.25 bed = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Almendra - 3 chambres 3.0 km · 5.00★ (69)provenstrong op | Entire villa | 3BR/3BA sleeps 7 | $52k $274/nt · 69% occ $52k × 1.25 bed × 0.93 operator = $61k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Villa Almendra- 4 chambres 3.0 km · 5.00★ (14) | Home / villa (title) | 4BR/4BA sleeps 8 | $62k $335/nt · 67% occ $62k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa St Barth - Tamarindo, Costa Rica 3.1 km · 5.00★ (155)provenelite opocean view | Entire villa | 3BR/4BA sleeps 6 | $101k $599/nt · 55% occ $101k × 1.25 bed × 0.88 operator = $58k | Loose | — | |
Luxury villa few minutes away from Tamarindo 3.1 km · 5.00★ (56)provenstrong opluxe STR (title) | Entire home | 3BR/3BA sleeps 6 | $80k $352/nt · 81% occ $80k × 1.25 bed × 0.86 luxe × 0.93 operator = $80k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Casa Luz 3.1 km · 5.00★ (18) | Home / villa (title) | 3BR/3BA sleeps 8 | $11k $216/nt · 46% occ $11k × 1.25 bed = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
tita's Avellanas house 3.2 km · 5.00★ (145)provenelite op | Entire home | 4BR/2BA sleeps 8 | $24k $125/nt · 69% occ $24k × 0.89 loc × 0.88 operator = $19k | Fair | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Private Pool Tropical Villa near Tamarindo 3.2 km · 5.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 6 | $25k $254/nt · 50% occ $25k × 1.25 bed = $31k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Paradise 3.2 km · 4.50★ (20)luxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 6 | $29k $340/nt · 69% occ $29k × 0.86 luxe = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful, Relaxing House Near the Beach! CP2 3.4 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $22k $294/nt · 43% occ $22k × 1.25 bed = $28k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Luna Verde, Playa Avellanas 3.6 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $26k $194/nt · 100% occ $26k × 1.25 bed × 0.88 loc = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa De Teca - Teak House 3.9 km | Home / villa (title) | 4BR/3BA sleeps 8 | $7k $316/nt · 20% occ $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa La Jolla Luxury Tropical Beachside Escape 3.9 km · 5.00★ (34)provenocean viewluxe STR (title) | Entire home | 4BR/5BA sleeps 10 | $191k $948/nt · 63% occ $191k × 0.86 luxe × 0.89 loc = $147k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Casa Serendipity - Hacienda Pinilla - Tamarindo 3.9 km · 5.00★ (69)provenstrong optier a | Entire villa | 4BR/4BA sleeps 8 | $124k $655/nt · 65% occ $124k × 0.81 loc × 0.93 operator = $94k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Villa 3 suites, piscine privée, confort & détente 3.9 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 6 | $34k $297/nt · 56% occ $34k × 1.25 bed = $43k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Quetzal, 3BR, 3 Beaches’ Access & Beach Club 4.0 km · 0.00★ (2)tier a | Home / villa (title) | 3BR/2BA sleeps 6 | $60k $384/nt · 48% occ $60k × 1.25 bed × 0.80 loc = $61k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachside Bliss 4BR Lux Villa, Pool, Terrace, Golf 4.0 km · 5.00★ (25)ocean viewluxe STR (title)tier a | Entire home | 4BR/4BA sleeps 10 | $97k $623/nt · 59% occ $97k × 0.86 luxe × 0.81 loc = $68k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pitaya. Central to all the best surf spots! 4.1 km · 4.50★ (32) | Home / villa (title) | 3BR/4BA sleeps 7 | $17k $248/nt · 35% occ $17k × 1.25 bed = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Bella | Luxury Villa + Beach Club premium 4.1 km · 5.00★ (25)ocean viewluxe STR (title)tier a | Entire villa | 4BR/4BA sleeps 12 | $170k $957/nt · 73% occ $170k × 0.86 luxe × 0.80 loc = $118k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Malinches 4.1 km · 0.00★ (1) | Home / villa (title) | 4BR/5BA sleeps 16 | $28k $329/nt · 46% occ $28k × 0.89 loc = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Oasis with Casita — Minutes to Tamarindo 4.1 km · 5.00★ (20) | Unknown | 3BR/2BA sleeps 6 | $24k $143/nt · 78% occ $24k × 1.25 bed = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Family Perfect - Chic beach house Hacienda Pinilla 4.1 km · 5.00★ (14)tier a | Home / villa (title) | 3BR/5BA sleeps 10 | $103k $512/nt · 65% occ $103k × 1.25 bed × 0.81 loc = $104k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Guacamaya, Modern Sanctuary with Private Pool 4.1 km · 5.00★ (7)tier a | Home / villa (title) | 4BR/3BA sleeps 13 | $62k $578/nt · 44% occ $62k × 0.81 loc = $50k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa La Reina, Private Jungle Villa 4.1 km · 5.00★ (20) | Home / villa (title) | 3BR/3BA sleeps 8 | $78k $485/nt · 49% occ $78k × 1.25 bed = $98k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa MAAR Tropical Luxury Villa | Hacienda Pinilla 4.1 km · 5.00★ (39)provenocean viewluxe STR (title)tier a | Entire villa | 3BR/4BA sleeps 13 | $149k $552/nt · 74% occ $149k × 1.25 bed × 0.86 luxe × 0.80 loc = $129k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
8 min to Tamarindo Beach · Private Pool 4.2 km · 5.00★ (74)provenstrong op | Entire home | 3BR/3BA sleeps 8 | $69k $269/nt · 70% occ $69k × 1.25 bed × 0.93 operator = $81k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Finca Avellanas 4.2 km · 5.00★ (8) | Home / villa (title) | 3BR/2BA sleeps 10 | $23k $297/nt · 23% occ $23k × 1.25 bed × 0.86 loc = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Premium Location house in Gated Beach Community 4.2 km · 5.00★ (14)tier a | Home / villa (title) | 3BR/4BA sleeps 6 | $46k $406/nt · 37% occ $46k × 1.25 bed × 0.80 loc = $46k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Hacienda Pinilla, Tamarindo, Guanacaste, 4.2 km · 5.00★ (22)tier a | Home / villa (title) | 4BR/6BA sleeps 8 | $19k $487/nt · 42% occ $19k × 0.80 loc = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa moderna Morano Hacienda Pinilla. BEACH CLUB 4.2 km · 5.00★ (25)tier a | Entire home | 5BR/6BA sleeps 10 | $110k $653/nt · 50% occ $110k × 0.80 bed × 0.80 loc = $70k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Palmeras • Luxury Villa Near Beach & Surf 4.2 km · 5.00★ (15)ocean viewluxe STR (title)tier a | Entire home | 4BR/3BA sleeps 10 | $71k $527/nt · 63% occ $71k × 0.86 luxe × 0.81 loc = $50k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mariposa 4.3 km · 0.00★ (1) | Home / villa (title) | 3BR/2BA sleeps 6 | $5k $242/nt · 34% 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). | |
Casa Cenizaro- 4BR House in Hacienda Pinilla 4.3 km · 4.50★ (17)tier a | Home / villa (title) | 4BR/5BA sleeps 8 | $67k $386/nt · 72% occ $67k × 0.80 loc = $53k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Family House in Nature Tamarindo (Casa Mari) 4.3 km · 5.00★ (11) | Home / villa (title) | 3BR/3BA sleeps 12 | $20k $210/nt · 28% occ $20k × 1.25 bed = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
5-Min Drive to Beach, Pool and Beach Club Access 4.3 km · 5.00★ (70)provenstrong optier a | Entire home | 4BR/4BA sleeps 11 | $114k $448/nt · 69% occ $114k × 0.80 loc × 0.93 operator = $86k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Luxe 5 Bedroom House in Hacienda Pinilla 4.4 km · 0.00★ (1)luxe STR (title)tier a | Entire home | 5BR/7BA sleeps 10 | $60k $812/nt · 40% occ $60k × 0.80 bed × 0.86 luxe × 0.81 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Sanctuary 4.4 km · 5.00★ (59)provenstrong opocean viewtier a | Entire home | 5BR/4BA sleeps 15 | $169k $769/nt · 60% occ $169k × 0.80 bed × 0.80 loc × 0.93 operator = $101k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
High-End 5BR Villa w/ Pool & Golf Cart 4.4 km · 4.50★ (4)luxe STR (title)tier a | Home / villa (title) | 5BR/6BA sleeps 18 | $78k $864/nt · 62% occ $78k × 0.80 bed × 0.86 luxe × 0.79 loc = $43k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Tropical en Playa Avellanas Relax & Enjoy 4.4 km · 5.00★ (13) | Entire home | 3BR/2BA sleeps 8 | $53k $413/nt · 40% occ $53k × 1.25 bed × 0.86 loc = $57k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marina Elegant 4BR Villa in Hacienda Pinilla 4.4 km · 5.00★ (33)provenocean viewtier a | Entire home | 4BR/4BA sleeps 12 | $164k $619/nt · 79% occ $164k × 0.80 loc = $132k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
Hacienda Pinilla Family & Friends LUX Beach House 4.5 km · 5.00★ (35)provenluxe STR (title)tier a | Entire vacation home | 4BR/5BA sleeps 12 | $46k $546/nt · 31% occ $46k × 0.86 luxe × 0.80 loc = $32k | Loose | Left out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km. | |
5-Min Drive to Beach - Villa w/ Pool & Golf Cart 4.5 km · 5.00★ (8)tier a | Home / villa (title) | 4BR/5BA sleeps 13 | $74k $502/nt · 42% occ $74k × 0.79 loc = $59k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Villa located in Hacienda Pinilla 4.5 km · 5.00★ (14)tier a | Home / villa (title) | 4BR/5BA sleeps 12 | $49k $552/nt · 32% occ $49k × 0.81 loc = $39k | 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 · lot
- Blend method
- Weighted blend
- Estimate basis
- Low 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
- Lots · land
- Size
- 4BR
- Asking
- $2.5M
§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: nearby proven-operator anchor pool.
- 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 search74All unique STR comps within 4.5 km of subject pin.
2Proven operators294.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted183 received positive weight after filters.
4Headline blend3Positive-weight picks that move published headline.
- Apple-to-apple headline pool — ocean-view proven operators first (subject has confirmed ocean view). · Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront). · Apple-to-apple headline pool — inland ocean-view comps first (subject is inland with view).
- Pin ±1BR — 3 of 3 within 4.5 km. Weight share cap — no comp above 40% of headline blend.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($58k/yr scaled) — band spread 2.28× before cap.
- Headline band: low $49k · reconciled $52k · high $58k — min / weight-average / max of bed/location-scaled comps in the table.
§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 revenueLow indication → $59k/yr
- 6÷Gross yield$59k ÷ $2.5M = 1.8%
§7
Rejected from pool
82 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 (56)Outside headline blend (14)Product type mismatch (1)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Casa Coroico - Infinity Pool + BBQ + Sunset View… (37.5% of weighted blend).
- 3 of 3 headline comps carry bed, luxury, location, or operator descale before weighting.
Map pick (single estimate)
- We rank every feasible bed × finish tier at this pin and publish the best defensible gross yield on all-in cost.
- This lot: 4BR premium · Low indication revenue ~$59k/yr ÷ $3.2M all-in → ~1.8% gross.
- That pick drives map cards, rank, and the cached block at the top of the build pro forma — not the stress-test rows for other bedroom counts.
All-in cost (denominator)
- Land (asking) + construction at ~$1,600/m² Premium (in-house) × villa m² + pool/site works (~$45,000) + FF&E + ~18% soft costs.
- Typical Gold Coast contractor quotes run $1,200–2,400/m² — our rate is the operator's in-house crew, not a market quote.
- +$17k incremental recipe capex for tier add-ons (hot tub, outdoor living, …).
Value on completion & build-vs-buy
- Uses the same Low indication revenue as gross yield — not a higher median band.
- NOI = our estimate revenue × (1 − 40% operating expenses).
- Stabilized value = NOI ÷ 10% cap rate.
- Build-vs-buy equity = that value minus all-in cost (land + build + recipe).
What we excluded or flagged
- Few or scattered nearby rentals behind this build scenario — lower confidence.
- Recipe gaps vs local winners: Gym / fitness.
- The “What to build here” table stress-tests other bedroom counts at your selected finish tier using the same comp radius but without re-running the full recipe engine — expect lower numbers on thin 2BR pools.
§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.