4 min drive to beachocean view
Playa Junquillal · Guanacaste
Modern Ocean View Home Just Steps from Playa Junquillal - Playa Negra Realty
Homes · 4 bd · 4 ba · 2,691 sqft
$590,000
View broker listing ↗via Playa Negra Realty · asking
Weak · thin comps
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
6%
$38k/yr
Moderate· Our estimate
8%
$49k/yr
Optimistic
10%
$60k/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🚗 4 min to beach 59 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (59 of 59 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
59 of 59 · 11 proven / 48 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Tree House Villa *Jungle View* 1.7 km · 4.60★ (13)tier b | Entire home | 3BR/5BA sleeps 6 | $26k $220/nt · 50% occ $26k × 1.25 bed × 0.88 loc = $29k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Perro Loco Hills - Paradise House 1.9 km · 5.00★ (2)tier b | Home / villa (title) | 3BR/2BA sleeps 7 | $9k $196/nt · 40% 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). | |
Casa Mar 2.1 km · 5.00★ (6)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $13k $173/nt · 63% occ $13k × 1.25 bed = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical House Relaxation with Private Pool 2.1 km · 5.00★ (41)proventier b | Entire home | 3BR/3BA sleeps 6 | $47k $215/nt · 61% occ $47k × 1.25 bed = $59k | Fair | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
*Casa Mango, Guanacaste* 2.2 km · 4.90★ (10)tier b | Entire home | 3BR/1BA sleeps 8 | $18k $172/nt · 48% 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). | |
Casa Suzana at Dos Olas, 3br villa, Pool, Wi-Fi 2.3 km · 5.00★ (10)tier b | Home / villa (title) | 3BR/1BA sleeps 6 | $27k $160/nt · 61% occ $27k × 1.25 bed × 0.88 loc = $29k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marycielo Jungle & Beach House 2.4 km · 5.00★ (35)provenwalk to beachtier b | Entire home | 3BR/2BA sleeps 7 | $60k $288/nt · 70% occ $60k × 1.25 bed × 0.88 loc = $66k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Surf, Sun & Serenity: Villa Nantiri 4 2.4 kmtier b | Home / villa (title) | 3BR/2BA sleeps 6 | $3k $162/nt · 58% occ $3k × 1.25 bed × 0.88 loc = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cocobolo House☀️🏄🏽♂️🌴 2.4 km · 4.65★ (53)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $9k $144/nt · 40% occ $9k × 1.25 bed × 0.88 loc = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Entre Playas, Walk to beach 2.5 km · 5.00★ (8)walk to beachtier b | Home / villa (title) | 3BR/4BA sleeps 7 | $32k $244/nt · 48% occ $32k × 1.25 bed × 0.88 loc = $35k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2BR - 2BTH Beach House w/ Pool 2.6 km · 4.95★ (19)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $22k $173/nt · 46% occ $22k × 1.56 bed × 0.88 loc = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
White House in Paradise 2.6 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/2BA sleeps 8 | $12k $255/nt · 22% occ $12k × 1.25 bed × 0.88 loc = $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Jungle Home 2.6 km · 0.00★ (1)luxe STR (title)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $19k $196/nt · 43% occ $19k × 1.56 bed × 0.86 luxe × 0.88 loc = $23k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Green Season Special 3bd home w pool - Pets ok! 2.6 km · 4.85★ (30)proventier b | Home / villa (title) | 3BR/3BA sleeps 6 | $14k $176/nt · 42% occ $14k × 1.25 bed = $18k | Fair | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Casa Paraiso 2.7 km · 5.00★ (5)tier b | Home / villa (title) | 3BR/3BA sleeps 9 | $8k $191/nt · 20% occ $8k × 1.25 bed = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Azul in Paraiso 2.7 km · 5.00★ (1)tier b | Entire home | 2BR/2BA sleeps 6 | $16k $281/nt · 85% occ $16k × 1.56 bed = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Beach House • Private Pool • Walk to Beach 2.8 km · 5.00★ (3)walk to beachluxe STR (title)tier b | Home / villa (title) | 4BR/4BA sleeps 8 | $36k $347/nt · 86% occ $36k × 0.86 luxe × 0.88 loc = $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa DiTi Paradise 3
With a share pool 2.8 km · 5.00★ (2)tier b | Home / villa (title) | 2BR/1BA sleeps 8 | $5k $190/nt · 20% occ $5k × 1.56 bed × 0.96 loc = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Oasis Near 5 Beaches &Top Restaurants 2.8 km · 4.85★ (60)proven | Entire home | 3BR/2BA sleeps 8 | $18k $307/nt · 27% occ $18k × 1.25 bed = $23k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Casa Anda - Modern Escape in Playa Negra 2.8 km · 4.90★ (13) | Entire home | 2BR/2BA sleeps 6 | $40k $229/nt · 52% occ $40k × 1.56 bed = $62k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Feliz,Cozy 2BR Beach Home w/ Pool & Golf car 2.8 km · 4.75★ (8) | Home / villa (title) | 2BR/2BA sleeps 4 | $11k $204/nt · 29% occ $11k × 1.56 bed = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Kami - Stunning Beach Getaway 2.9 km · 5.00★ (6) | Entire home | 2BR/3BA sleeps 6 | $39k $286/nt · 39% occ $39k × 1.56 bed = $61k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Rumah - Stylish Villa Perfect for Groups 3.0 km · 4.65★ (11) | Entire home | 4BR/5BA sleeps 12 | $77k $478/nt · 48% occ $77k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Henton,Fiv drive from the beach. 3.0 km · 5.00★ (4) | Entire home | 2BR/2BA sleeps 6 | $24k $219/nt · 33% occ $24k × 1.56 bed = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
#ecologicalstay near Playa Negra (beach) #casaoztica EV 🔌 3.0 km · 4.90★ (34)tier b | Entire cabin | 2BR/1BA sleeps 4 | $3k $92/nt · 21% occ $3k × 1.56 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Negra Beachfront Villa Steps to Sand 3.1 kmbeachfront | Home / villa (title) | 4BR/3BA sleeps 10 | $8k $368/nt · 45% occ $8k × 0.78 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Langosta, Hidden Paradise 3.1 km · 5.00★ (42)proven | Entire home | 3BR/2BA sleeps 6 | $7k $127/nt · 23% occ $7k × 1.25 bed = $9k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Casa SoL y Mar 3.1 km | Home / villa (title) | 2BR/1BA sleeps 2 | $8k $67/nt · 74% occ $8k × 1.56 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa C-Peace 3.1 km · 5.00★ (3) | Home / villa (title) | 2BR/3BA sleeps 6 | $21k $267/nt · 24% occ $21k × 1.56 bed = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Tortuga, Hidden Paradise 3.1 km · 4.65★ (3) | Home / villa (title) | 2BR/1BA sleeps 6 | $1k $124/nt · 22% occ $1k × 1.56 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach House with Pool, Playa Negra, Pargos 3.5 km · 4.65★ (102) | Home / villa (title) | 3BR/3BA sleeps 6 | $17k $161/nt · 58% occ $17k × 1.25 bed × 0.78 loc = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stylish 4BR Villa Private Pool Starlink Near Beach 3.5 km · 4.85★ (39)proventier b | Entire home | 4BR/4BA sleeps 10 | $38k $384/nt · 37% occ $38k | Fair | — | |
Casa Kalana Surf House Just Steps From The Ocean!! 3.6 km · 4.85★ (62)provenwalk to beachtier b | Entire home | 3BR/2BA sleeps 6 | $6k $171/nt · 18% occ $6k × 1.25 bed × 0.85 loc = $6k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Toby 3.6 km · 4.00★ (1) | Home / villa (title) | 3BR/2BA sleeps 7 | $3k $177/nt · 18% occ $3k × 1.25 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront Home - Playa Negra Surf Break 3.6 km · 5.00★ (25)beachfronttier b | Home / villa (title) | 4BR/3BA sleeps 8 | $71k $555/nt · 68% occ $71k × 0.75 loc = $53k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de Descanso Mankü ~ Mankü Retreat House 3.7 km · 4.00★ (3) | Home / villa (title) | 3BR/3BA sleeps 10 | $19k $306/nt · 41% occ $19k × 1.25 bed = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacific House La Casita Playa Negra 3.8 km · 4.00★ (1)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $2k $171/nt · 16% occ $2k × 1.56 bed × 0.85 loc = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Quiet villa 3 bdr, huge parc, tropical wildlife 3.8 km · 5.00★ (10)tier b | Entire home | 3BR/3BA sleeps 6 | $36k $211/nt · 69% occ $36k × 1.25 bed × 0.97 loc = $43k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private House with pool, fire pit and BBQ ranch. 3.8 km · 5.00★ (7) | Entire villa | 3BR/3BA sleeps 10 | $22k $246/nt · 37% 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). | |
Stunning villa Costa Rica dream 3.9 km · 4.90★ (11)tier b | Entire home | 5BR/5BA sleeps 8 | $54k $330/nt · 60% occ $54k × 0.80 bed × 0.97 loc = $42k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
La Choza - Oceanfront - Playa Negra - Costa Rica 4.0 km · 5.00★ (20)beachfrontocean viewtier b | Entire villa | 5BR/5BA sleeps 10 | $123k $849/nt · 48% occ $123k × 0.80 bed × 0.75 loc = $74k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean-View Tree House Surrounded by Nature 4.0 km · 4.60★ (13)ocean view | Home / villa (title) | 2BR/2BA sleeps 4 | $19k $203/nt · 30% occ $19k × 1.56 bed = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset house 4.0 km | Home / villa (title) | 2BR/2BA sleeps 4 | $13k $192/nt · 76% occ $13k × 1.56 bed × 0.88 loc = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Love at first sight Villa, in quiet private parc 4.0 km · 4.95★ (49)proventier b | Entire villa | 4BR/5BA sleeps 8 | $67k $356/nt · 61% occ $67k × 0.97 loc = $60k | Loose | — | |
Casa Margodine 4.1 km · 5.00★ (3)ocean view | Entire home | 4BR/4BA sleeps 8 | $14k $558/nt · 27% occ $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Jungle Tree House - 3BR 4.1 km · 4.80★ (19)ocean view | Entire home | 3BR/3BA sleeps 8 | $14k $164/nt · 44% occ $14k × 1.25 bed = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Rancho Coco, beautiful Villa surrounded by nature 4.2 km · 4.90★ (22)tier b | Entire villa | 4BR/4BA sleeps 10 | $21k $386/nt · 22% occ $21k × 0.97 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Negra Villas # 3, Surf & Yoga 4.2 km · 4.95★ (90)provenstrong opwalk to beachtier b | Entire cottage | 2BR/1BA sleeps 6 | $13k $82/nt · 62% occ $13k × 1.56 bed × 0.85 loc × 0.93 operator = $16k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beautiful beach villa with pool, tropical garden 4.2 km · 5.00★ (3)walk to beachocean viewtier b | Entire home | 5BR/6BA sleeps 10 | $50k $784/nt · 27% occ $50k × 0.80 bed × 0.85 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Paraiso Beach Home, Playa Negra, Costa Rica 4.2 km · 5.00★ (2)walk to beachocean view | Entire home | 4BR/3BA sleeps 8 | $91k $729/nt · 42% occ $91k × 0.88 loc = $80k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mango Tango Luxury Home Near the Beach! 4.3 km · 5.00★ (16)walk to beachluxe STR (title)tier b | Entire home | 4BR/3BA sleeps 8 | $64k $389/nt · 61% occ $64k × 0.86 luxe × 0.85 loc = $47k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3BR 2BA Island House in Heart of Playa Negra 4.4 km · 5.00★ (23)walk to beachtier b | Entire home | 3BR/2BA sleeps 6 | $21k $170/nt · 52% occ $21k × 1.25 bed × 0.85 loc = $23k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cielo #7 4.4 km · 4.70★ (7)tier b | Home / villa (title) | 2BR/1BA sleeps 4 | $4k $200/nt · 31% occ $4k × 1.56 bed × 0.85 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury ocean view villa 4.4 km · 5.00★ (4)ocean viewluxe STR (title)tier b | Entire home | 4BR/5BA sleeps 8 | $34k $542/nt · 19% occ $34k × 0.86 luxe × 0.97 loc = $29k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Julia Playa Negra with Pool 4.4 km · 4.60★ (37)tier b | Entire home | 3BR/1BA sleeps 6 | $13k $102/nt · 38% occ $13k × 1.25 bed × 0.85 loc = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Paradise. well-being. top view. pool. beach 9min. 4.4 km · 4.95★ (65)provenstrong optier b | Entire home | 2BR/1BA sleeps 4 | $13k $80/nt · 53% occ $13k × 1.56 bed × 0.97 loc × 0.93 operator = $18k | Loose | Bed mismatch — 2BR delta (max ±1). | |
Casa Ohana - 5 BR Beach Front in Playa Negra, Costa Rica 4.4 km · 5.00★ (6)beachfrontocean viewtier b | Entire home | 5BR/4BA sleeps 12 | $204k $1,293/nt · 71% occ $204k × 0.80 bed × 0.75 loc = $123k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern house with panoramic ocean views 4.5 km · 5.00★ (1)ocean viewtier b | Home / villa (title) | 2BR/2BA sleeps 4 | $7k $220/nt · 39% occ $7k × 1.56 bed × 0.97 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Villa with Pool near Playa Negra 4.5 km · 4.90★ (56)provenstrong optier b | Entire villa | 4BR/3BA sleeps 9 | $58k $282/nt · 84% occ $58k × 0.97 loc × 0.93 operator = $52k | Loose | — |
§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
- 4BR / 4BA · 2,691 sqft
- Asking
- $590k
- Traits
- ocean_view, pool, patio, outdoor_dining, workspace
- Headline yield
- $49k/yr ÷ $590k = 8.4% gross
§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: V5 home · 3 comps · corridor.
- 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 search69All unique STR comps within 4.5 km of subject pin.
2Proven operators194.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted137 received positive weight after filters.
4Headline blend3Positive-weight picks that move published headline.
- No ocean-view proven operators in range — mixed comps kept; non-view down-weighted. · Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
- Pin exact 4BR — 3 of 3 within 4.5 km.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($60k/yr scaled) — band spread 1.71× before cap.
- Headline band: low $38k · reconciled $49k · high $60k — 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 → $49k/yr
- 6÷Gross yield$49k ÷ $590k = 8.4%
§7
Rejected from pool
72 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 (4)Walk / beach alignment (4)Product type mismatch (1)Bed mismatch (>±1BR) (1)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Love at first sight Villa, in quiet private parc (39% 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 · 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 — 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 ~$49k/yr → ~8.4% gross on $590k 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
- + No ocean-view proven operators in range — mixed comps kept; non-view down-weighted.
- + Pin exact 4BR — 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).
- 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: 8% gross yield (20/55 pts)
- Discount vs comps-implied value: 26% above comps-implied value (0/30 pts)
- Revenue potential: ~$49k/yr Reconciled indication revenue (6/15 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.