← Listing map
Active Airbnb linkedGolf from home! 8BR Lux Villa, Pool, Beach Club! · $100k/yr AirROI actualScorecard →
Luxury Golf-Front Home
walk to beach

Hacienda Pinilla · Guanacaste

Luxury Golf-Front Home

Homes · 8 bd · 9 ba · 6,997 sqft

via Hidden Coast Realty · asking

Live & rent

Conservative (5BR) · ~6% gross

Asking

$1,950,000

too few comps to rank

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 intel views left · No account needed yet — each new property report or rental read uses one credit in this browser. for unlimited access.

Live here & rent the rest

Starts from the full-property estimate (total bedrooms). Block the weeks you'd keep for yourself and we'll re-run the numbers — what the rental still nets, whether it covers carrying costs, and what your own stay costs in foregone income.

When you'd use it
Net cash flow / yr
+$38k
after your weeks, opex, fees & carry
Carrying costs
Covered ✓
rental pays the holding costs
Break-even weeks
49 wks
most you can keep (green season) & still break even
Cost of your stay
$27k
revenue given up for 8 wks in peak season

Rental income kept

Full-rental revenue (median)$109,064
Less your 8 wks (25% of revenue)−$27,266
Revenue you still earn$81,798

Costs

Management / co-host (18%)−$14,724
Operating — utilities, supplies, upkeep (30%)−$24,539
Property tax (IBI) + HOA−$4,875
Net cash flow+$37,660
Edit assumptions (HOA, fees, financing)

Seasonality is modeled on Guanacaste's dry/green-season demand curve, so peak weeks you keep for yourself cost more revenue than green-season weeks. Estimates only — your results depend on the home, its calendar, and how it's run. Ask us to model your exact stay plan.

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.