← Listing map
161 Lomas Del Mar - Nuevo Colon - Tammy Sells Costa Rica
17 min drive to beachocean view

Nuevo Colon · Guanacaste

161 Lomas Del Mar - Nuevo Colon - Tammy Sells Costa Rica

Homes · 3 bd · 2 ba · 2,422 sqft

via Tammy Sells Costa Rica · asking

Weak · thin comps
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
2%
$14k/yr
Moderate· Our estimate
3%
$20k/yr
Optimistic
4%
$24k/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 property view 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🚗 17 min to beach 45 left out

Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.

Available nearby (45 of 45 · 4.5 km)

Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.

45 of 45 · 16 proven / 29 unproven
PickCompTypeSizeTTM revMatchWhy excluded
Jungle and Ocean Paradise, Infinity Pool, 4BR/3BA
1.1 km · 4.95★ (108)provenelite opocean viewtier b
Entire home
4BR/3BA
sleeps 8
$60k
$278/nt · 59% occ
$60k × 0.80 bed × 0.95 loc × 0.88 operator = $24k
Fair—
Las Mejores Vistas en Casa Sol del Mar.
1.2 km · 0.00★ (1)tier b
Home / villa (title)
4BR/3BA
sleeps 8
$39k
$475/nt · 39% occ
$39k × 0.80 bed × 0.95 loc = $30k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Jungle home Escape private hot tub near beaches
1.2 km · 4.95★ (33)provenocean viewtier b
Entire villa
2BR/1BA
sleeps 4
$18k
$130/nt · 69% occ
$18k × 1.25 bed × 0.95 loc = $21k
Fair—
Quiet Nature Retreat inside 600 acre community
1.2 km · 4.90★ (17)tier b
Entire villa
3BR/2BA
sleeps 8
$36k
$283/nt · 63% occ
$36k × 0.85 loc = $31k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
New Listing • B House • 3BR • Lomas Del Mar
1.2 km · 5.00★ (5)ocean viewtier b
Entire home
3BR/2BA
sleeps 6
$15k
$293/nt · 66% occ
$15k × 0.95 loc = $14k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Tropical Jungle & Beach Holiday!
1.8 km · 4.95★ (47)provenocean view
Entire home
2BR/1BA
sleeps 4
$11k
$124/nt · 47% occ
$11k × 1.25 bed = $14k
Fair—
Casa Nido -nest house with mountain jungle view!
2.0 km · 4.85★ (23)tier b
Home / villa (title)
3BR/3BA
sleeps 9
$13k
$276/nt · 38% occ
$13k × 0.83 loc = $11k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa ALLEGRIA, Jewel on the mountain by the beach
2.0 km · 4.90★ (106)provenstrong optier b
Entire home
3BR/3BA
sleeps 6
$47k
$288/nt · 67% occ
$47k × 0.82 loc × 0.93 operator = $36k
StrongLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Ocean view Casa Bella Julia Lomas del mar Pacific
2.2 km · 5.00★ (31)provenocean viewtier b
Home / villa (title)
4BR/5BA
sleeps 8
$89k
$649/nt · 64% occ
$89k × 0.80 bed × 0.82 loc = $58k
FairLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Luxury Jungle Villa~Pool~Jacuzzi~10 min to beach
2.4 km · 5.00★ (42)provenluxe STR (title)tier b
Entire home
3BR/3BA
sleeps 8
$95k
$378/nt · 84% occ
$95k × 0.86 luxe × 0.82 loc = $68k
FairLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
The Charm of the Pacific in Puerto Carrillo
2.7 km · 4.90★ (9)ocean viewtier b
Entire home
4BR/3BA
sleeps 8
$87k
$537/nt · 67% occ
$87k × 0.80 bed × 0.83 loc = $57k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Secluded Luxury Retreat with Stunning Ocean Views
2.7 km · 5.00★ (6)ocean viewluxe STR (title)tier b
Entire villa
3BR/3BA
sleeps 6
$39k
$441/nt · 33% occ
$39k × 0.86 luxe × 0.83 loc = $28k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Mountain-Top Villa | Ocean Views & Private Pool
2.7 km · 5.00★ (28)ocean view
Home / villa (title)
4BR/5BA
sleeps 8
$19k
$370/nt · 33% occ
$19k × 0.80 bed × 0.89 loc = $13k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Modern Mountaintop Home w/ Ocean Views and Pool
2.8 km · 4.00★ (5)ocean view
Entire home
3BR/3BA
sleeps 6
$68k
$444/nt · 47% occ
$68k × 0.88 loc = $60k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
The Conga Lodge Playa Potrero
2.9 km · 4.80★ (114)proven
Entire bungalow
4BR/5BA
sleeps 14
$14k
$154/nt · 31% occ
$14k × 0.80 bed = $11k
LooseLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Casa Pacifico Pacific Views Volcano Views
2.9 km · 5.00★ (2)ocean view
Entire home
4BR/5BA
sleeps 8
$5k
$456/nt · 49% occ
$5k × 0.80 bed × 0.88 loc = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Infinity Pool & Hot Tub with Ocean Views
3.0 km · 4.95★ (29)ocean viewtier b
Entire villa
4BR/5BA
sleeps 8
$66k
$398/nt · 78% occ
$66k × 0.80 bed × 0.83 loc = $43k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ultramodern Home w/ Infinity Pool & Ocean Views
3.1 km · 4.80★ (9)ocean viewtier b
Entire home
4BR/5BA
sleeps 11
$78k
$562/nt · 46% occ
$78k × 0.80 bed × 0.83 loc = $52k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Oceanview Home w/ Modern Design & Infinity Pool
3.1 km · 4.60★ (26)ocean viewtier b
Home / villa (title)
3BR/4BA
sleeps 6
$77k
$315/nt · 79% occ
$77k × 0.83 loc = $64k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury villa with world class ocean view and pool
3.1 km · 4.90★ (174)provenstrong opocean viewluxe STR (title)tier b
Entire home
3BR/2BA
sleeps 6
$75k
$397/nt · 60% occ
$75k × 0.86 luxe × 0.83 loc × 0.93 operator = $50k
FairLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Housekeeping•BBQ•Pool•4 TVs•Garden•Oceanview villa
3.4 km · 4.80★ (16)ocean viewtier b
Entire home
4BR/5BA
sleeps 10
$49k
$398/nt · 43% occ
$49k × 0.80 bed × 0.82 loc = $32k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Oceanview Villa • Infinity Pool • 4 Bedroom Suites
3.4 km · 5.00★ (1)ocean viewtier b
Entire home
4BR/5BA
sleeps 14
$4k
$478/nt · 28% occ
$4k × 0.80 bed × 0.82 loc = $2k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Two Ocean View Suites • Shared Infinity Pool
3.5 km · 5.00★ (2)ocean viewtier b
Rental unit
Entire rental unit
2BR/2BA
sleeps 7
$44k
$306/nt · 60% occ
$44k × 1.25 bed × 0.81 loc = $45k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Beach Estate w Pool | Retreat-Ready for 10+
3.6 km · 4.75★ (41)luxe STR (title)
Entire home
4BR/3BA
sleeps 10
$64k
$276/nt · 64% occ
$64k × 0.80 bed × 0.86 luxe × 0.88 loc = $39k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Sol y Mar Shared Pool 2 miles to Beach
3.6 km · 4.95★ (27)
Entire home
2BR/2BA
sleeps 6
$21k
$129/nt · 52% occ
$21k × 1.25 bed × 0.89 loc = $24k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Sirena - Mermaid House
3.7 km · 4.65★ (3)
Home / villa (title)
2BR/1BA
sleeps 5
$1k
$115/nt · 12% occ
$1k × 1.25 bed × 0.73 loc = $1k
LooseNot 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
3.7 km · 5.00★ (5)ocean viewtier b
Entire villa
2BR/2BA
sleeps 5
$98k
$381/nt · 94% occ
$98k × 1.25 bed × 0.81 loc = $99k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cheerful 3 bedroom home in gated community
3.8 km · 5.00★ (55)
Home / villa (title)
3BR/3BA
sleeps 6
$8k
$129/nt · 65% occ
$8k × 0.88 loc = $7k
LooseNot 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
3.8 km · 5.00★ (23)
Home / villa (title)
2BR/2BA
sleeps 6
$3k
$140/nt · 17% occ
$3k × 1.25 bed × 0.88 loc = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casita Cielo Azul
3.8 km · 5.00★ (7)
Entire home
2BR/2BA
sleeps 4
$11k
$122/nt · 49% occ
$11k × 1.25 bed × 0.88 loc = $12k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Mahalo Lily Unique Place
3.9 km · 4.85★ (46)provenwalk to beach
Entire home
2BR/1BA
sleeps 4
$14k
$118/nt · 40% occ
$14k × 1.25 bed × 0.63 loc = $11k
LooseBeachfront listing — subject is not beachfront (apple-to-apple pool).
Stunning Ocean-Views, Potrero, spacious 4 Br Villa
3.9 km · 5.00★ (1)ocean viewtier b
Home / villa (title)
4BR/4BA
sleeps 8
$67k
$696/nt · 50% occ
$67k × 0.80 bed × 0.81 loc = $43k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa En las Rocas 4BD Luxury oceanview
3.9 km · 5.00★ (15)ocean viewluxe STR (title)tier b
Entire home
4BR/5BA
sleeps 10
$109k
$692/nt · 52% occ
$109k × 0.80 bed × 0.86 luxe × 0.81 loc = $61k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Amazing Ocean View ! villa vista Chocoyas
4.0 km · 4.90★ (69)provenstrong opocean view
Entire villa
4BR/4BA
sleeps 8
$37k
$482/nt · 36% occ
$37k × 0.80 bed × 0.86 loc × 0.93 operator = $24k
LooseLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Casa Energea - New Villa - Ocean & Nature Views
4.1 km · 4.95★ (34)provenocean view
Entire home
3BR/3BA
sleeps 6
$82k
$375/nt · 67% occ
$82k × 0.86 loc = $71k
LooseLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Infinity Pool Villa with Ocean & Mountain Views
4.1 km · 4.85★ (71)provenocean viewtier b
Entire villa
3BR/4BA
sleeps 7
$94k
$376/nt · 89% occ
$94k × 0.81 loc = $76k
LooseLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Monkey House 1- Two Minutes from the Beach
4.1 km · 4.95★ (35)provenwalk to beach
Entire home
2BR/1BA
sleeps 4
$22k
$124/nt · 54% occ
$22k × 1.25 bed × 0.72 loc = $20k
LooseWalk-to-beach listing — subject lacks beach access (apple-to-apple pool).
Entire Ocean View Villa - 4 bed w/ infinity pool!
4.2 km · 4.85★ (23)ocean viewtier b
Entire home
4BR/3BA
sleeps 8
$70k
$340/nt · 57% occ
$70k × 0.80 bed × 0.81 loc = $45k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Monkey House 2- Two Minutes from the Beach
4.2 km · 4.90★ (19)walk to beach
Entire home
2BR/1BA
sleeps 4
$14k
$119/nt · 38% occ
$14k × 1.25 bed × 0.72 loc = $12k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Bonnell Contry Villa 5 beds 3 full bathrooms
4.2 km · 5.00★ (3)
Entire home
3BR/3BA
sleeps 10
$20k
$306/nt · 52% occ
$20k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Infinity Pool & Rooftop Deck, Ocean Views
4.3 km · 4.95★ (43)provenocean viewtier b
Entire villa
4BR/5BA
sleeps 10
$158k
$636/nt · 82% occ
$158k × 0.80 bed × 0.80 loc = $101k
LooseLeft out of headline pin pool — Pin ±1BR — 3 of 3 within 4.5 km.
Casa Caballito de Mar, stunning ocean view
4.4 km · 5.00★ (8)ocean view
Entire home
3BR/4BA
sleeps 8
$93k
$773/nt · 49% occ
$93k × 0.86 loc = $80k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Villa | Infinity Pool & Ocean Views
4.4 km · 4.85★ (64)provenocean viewluxe STR (title)tier b
Entire villa
3BR/4BA
sleeps 6
$63k
$331/nt · 58% occ
$63k × 0.86 luxe × 0.71 loc = $38k
LooseWalk-to-beach listing — subject lacks beach access (apple-to-apple pool).
Villa Lantana • 4BR Pool Villa • Ocotal • Bay-View
4.4 km · 4.75★ (4)ocean viewtier b
Entire home
4BR/4BA
sleeps 12
$64k
$459/nt · 44% occ
$64k × 0.80 bed × 0.73 loc = $38k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Paradise with a view! 3BR/3BA spacious luxury.
4.5 km · 4.85★ (63)provenwalk to beachocean viewluxe STR (title)
Entire townhouse
3BR/3BA
sleeps 6
$62k
$293/nt · 56% occ
$62k × 0.86 luxe × 0.70 loc = $37k
LooseWalk-to-beach listing — subject lacks beach access (apple-to-apple pool).
§2

Assignment scope & assumptions

Engine
V5 · home villa
Blend method
Weighted blend
Estimate basis
Reconciled indication
Intended use
Investor due-diligence support

Automated STR income screen for investor due diligence — not a USPAP appraisal, not a broker price opinion, not investment advice.

§3

Subject property

Product
Homes · STR rentable
Size
3BR / 2BA · 2,422 sqft
Asking
$599k
Traits
ocean_view, pool
Headline yield
$20k/yr ÷ $599k = 3.4% gross
§5

Comp selection funnel

1Market search51All unique STR comps within 4.5 km of subject pin.
2Proven operators304.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted173 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.
  • Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($24k/yr scaled) — band spread 2.91× before cap.
  • Headline band: low $14k · reconciled $20k · high $24k — 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

  1. 1Per-comp scaleraw TTM × bed scale × location descale × operator descaleBed scale bridges ±1BR comps to subject size. Location/luxury descale removes product premiums the subject lacks. Operator descale strips elite track-record lift (4.9★+ / deep reviews) — for-sale buyers start unproven.
  2. 2Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
  3. 3×Near-small-proofConservative bed bridgeV5 home — band winsor on blend ≥3; weights encode pool, view, walk, product and operator descale.
  4. 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. 5→Headline revenueReconciled indication → $20k/yr
  6. 6÷Gross yield$20k ÷ $599k = 3.4%
§7

Rejected from pool

61 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 (34)Outside headline blend (9)Walk / beach alignment (4)Product type mismatch (1)
§8

Reconciliation

  • Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
  • Largest driver: Jungle and Ocean Paradise, Infinity Pool, 4BR/3B… (40.9% of weighted blend).
  • 3 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 · corridor.

Location gap (tier 1)

  • Local comps include beachfront, view, and walk-to-beach operators — we haircut the subject when it lacks those fixed premiums.
  • Apple-to-apple headline pool — ocean-view proven operators first (subject has confirmed ocean view).
  • Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).

Product positioning (tier 2)

  • Gallery segment 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 ~$20k/yr → ~3.4% gross on $599k asking.
  • Basis: V5 home · 3 comps · corridor.
  • The comp tables below list exactly which rentals received positive weight in this estimate blend.

Other recipe adjustments

  • + Apple-to-apple headline pool — inland ocean-view comps first (subject is inland with view).
  • + Pin ±1BR — 3 of 3 within 4.5 km.
  • + Trimmed middle headline — drop weighted top/bottom 20% of the gated blend, then weighted mean (replaces P25/median pick).
  • + Hedonic cross-check: V5 vs model p50 differ >1.5×
  • Missing vs local winners (capex to close gap): Gym / fitness, Hot tub, BBQ / grill.
  • Top-quartile band uses p75 of the same proven-operator comp pool.

Deal score ingredients

  • Projected gross yield: 3% gross yield (0/55 pts)
  • Discount vs comps-implied value: 213% above comps-implied value (0/30 pts)
  • Revenue potential: ~$20k/yr Reconciled indication revenue (0/15 pts)

Flags & exclusions

  • Few or scattered nearby rentals behind this estimate — lower confidence.
§9

Limiting conditions

  • —Broker asking price and listing copy — not verified sale or operating statements.
  • —STR revenue from AirROI trailing-twelve-months; forward seasonality not projected separately.
  • —Gallery vision segment is photo-based; finish gaps may lag physical inspection.
  • —Coordinates approximate when broker omits parcel pin — headline withheld.
  • —Gross yield excludes capex, furnishing, management, tax, and financing.

Next steps

Automated screen — open Check before you offer for what still needs a human double-check before you wire. Want me in the loop? Deal Desk builds a shortlist around homes like this.