← Listing map
Villa Solana
walk to beachocean view

Hacienda Pinilla · Guanacaste

Villa Solana

Homes · 5 bd · 4 ba · 6,028 sqft

via Hidden Coast Realty · asking

Weak · thin compsLive & rent
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
3%
$76k/yr
Moderate· Our estimate
4%
$116k/yr
Optimistic
4%
$130k/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 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
48 wks
most you can keep (green season) & still break even
Cost of your stay
$29k
revenue given up for 8 wks in peak season

Rental income kept

Full-rental revenue (median)$115,650
Less your 8 wks (25% of revenue)−$28,913
Revenue you still earn$86,738

Costs

Management / co-host (18%)−$15,613
Operating — utilities, supplies, upkeep (30%)−$26,021
Property tax (IBI) + HOA−$7,475
Net cash flow+$37,629
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.