4 min drive to beachocean view
Playa Potrero · Guanacaste
Ocean View Lot in Pacific Heights - Playa Negra Realty
Lots · 5,144 m² lot
$299,000
View broker listing ↗via Playa Negra Realty · land asking
Looks cheap · verify
Land · build scenario
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on all-in cost
Conservative
17%
$115k/yr
Moderate· Our estimate
18%
$124k/yr
Optimistic
20%
$132k/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 property views 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 140 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (140 of 140 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
140 of 140 · 40 proven / 100 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Serene Villa: Ocean View Pool, Rooftop Deck, 5 Br 0.1 km · 5.00★ (5)ocean viewtier b | Entire villa | 5BR/5BA sleeps 10 | $82k $1,062/nt · 28% occ $82k × 0.91 bed = $75k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa En las Rocas 4BD Luxury oceanview 0.2 km · 5.00★ (15)ocean viewluxe STR (title)tier b | Entire home | 4BR/5BA sleeps 10 | $109k $692/nt · 52% occ $109k × 0.86 luxe = $94k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stunning Ocean-Views, Potrero, spacious 4 Br Villa 0.3 km · 5.00★ (1)ocean viewtier b | Home / villa (title) | 4BR/4BA sleeps 8 | $67k $696/nt · 50% occ $67k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Housekeeping•BBQ•Pool•4 TVs•Garden•Oceanview villa 0.3 km · 4.80★ (16)ocean viewtier b | Entire home | 4BR/5BA sleeps 10 | $49k $398/nt · 43% occ $49k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Villa • Infinity Pool • 4 Bedroom Suites 0.5 km · 5.00★ (1)ocean viewtier b | Entire home | 4BR/5BA sleeps 14 | $4k $478/nt · 28% occ $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Infinity Pool Villa with Ocean & Mountain Views 0.5 km · 4.85★ (71)provenocean viewtier b | Entire villa | 3BR/4BA sleeps 7 | $94k $376/nt · 89% occ $94k × 1.22 bed = $115k | Strong | — | |
Luxury villa with world class ocean view and pool 0.6 km · 4.90★ (174)provenstrong opocean viewluxe STR (title)tier b | Entire home | 3BR/2BA sleeps 6 | $75k $397/nt · 60% occ $75k × 1.22 bed × 0.86 luxe × 0.93 operator = $73k | Strong | — | |
Infinity Pool & Rooftop Deck, Ocean Views 0.6 km · 4.95★ (43)provenocean viewtier b | Entire villa | 4BR/5BA sleeps 10 | $158k $636/nt · 82% occ $158k = $132k | Strong | — | |
Ultramodern Home w/ Infinity Pool & Ocean Views 0.7 km · 4.80★ (9)ocean viewtier b | Entire home | 4BR/5BA sleeps 11 | $78k $562/nt · 46% occ $78k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Infinity Pool & Hot Tub with Ocean Views 0.7 km · 4.95★ (29)ocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $66k $398/nt · 78% occ $66k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa | Infinity Pool & Ocean Views 0.8 km · 4.85★ (64)provenocean viewluxe STR (title)tier b | Entire villa | 3BR/4BA sleeps 6 | $63k $331/nt · 58% occ $63k × 1.22 bed × 0.86 luxe × 0.88 loc = $58k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxe Mountaintop Home w/ Pool & Private Guesthouse 0.8 km · 4.55★ (23)luxe STR (title)tier b | Home / villa (title) | 5BR/5BA sleeps 12 | $104k $488/nt · 77% occ $104k × 0.91 bed × 0.86 luxe × 0.88 loc = $72k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Home w/ Modern Design & Infinity Pool 0.8 km · 4.60★ (26)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 6 | $77k $315/nt · 79% occ $77k × 1.22 bed = $93k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Saltwater Pool*Backyard*Full Kitchen*BBQ*Oceanview 0.8 km · 4.75★ (17)ocean viewtier b | Unknown | 4BR/5BA sleeps 8 | $42k $354/nt · 49% occ $42k × 0.88 loc = $37k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Villa with Pool & Separate Casita 0.8 km · 5.00★ (1)ocean viewtier b | Entire home | 5BR/5BA sleeps 12 | $16k $501/nt · 87% occ $16k × 0.91 bed = $14k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Encanto -Beautiful Home 0.9 km · 4.90★ (117)provenstrong optier b | Entire home | 3BR/3BA sleeps 8 | $64k $247/nt · 69% occ $64k × 1.22 bed × 0.88 loc × 0.93 operator = $64k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Entire Ocean View Villa - 4 bed w/ infinity pool! 0.9 km · 4.85★ (23)ocean viewtier b | Entire home | 4BR/3BA sleeps 8 | $70k $340/nt · 57% occ $70k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset Infinity Pool & Oceanview @ Potrero Beach 0.9 km · 4.95★ (18)ocean viewtier b | Entire home | 5BR/4BA sleeps 12 | $152k $1,023/nt · 70% occ $152k × 0.91 bed = $138k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pacifico Pacific Views Volcano Views 0.9 km · 5.00★ (2)ocean view | Entire home | 4BR/5BA sleeps 8 | $5k $456/nt · 49% occ $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Bella Vista, mediterranean villa with oceanview 1.0 km · 4.80★ (108)provenocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $59k $375/nt · 42% occ $59k × 0.88 loc = $52k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
NEW! Oceanview, Infinity Pool, Private Lux Retreat 1.0 km · 4.75★ (16)ocean viewluxe STR (title)tier b | Entire home | 5BR/6BA sleeps 12 | $34k $606/nt · 72% occ $34k × 0.91 bed × 0.86 luxe × 0.84 loc = $23k | Strong | Not 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 1.1 km · 4.00★ (5)ocean view | Entire home | 3BR/3BA sleeps 6 | $68k $444/nt · 47% occ $68k × 1.22 bed = $83k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Breathtaking View-Usually Privately Rented-5 King! 1.1 km · 5.00★ (15)walk to beachocean viewtier b | Entire villa | 5BR/6BA sleeps 12 | $215k $1,030/nt · 82% occ $215k × 0.91 bed × 0.88 loc = $172k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Mountain-Top Villa | Ocean Views & Private Pool 1.2 km · 5.00★ (28)ocean view | Home / villa (title) | 4BR/5BA sleeps 8 | $19k $370/nt · 33% occ $19k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coastal Oceanview 3BR Modern Home w/ Private Pool 1.2 km · 5.00★ (1)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $11k $350/nt · 44% occ $11k × 1.22 bed × 0.84 loc = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Energea - New Villa - Ocean & Nature Views 1.2 km · 4.95★ (34)provenocean view | Entire home | 3BR/3BA sleeps 6 | $82k $375/nt · 67% occ $82k × 1.22 bed = $100k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). | |
Coastal Oceanview 4BR Modern Villa w/ Private Pool 1.3 km · 4.75★ (50)provenwalk to beachocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $66k $369/nt · 57% occ $66k × 0.84 loc = $56k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Coastal Oceanview 3BR Modern Home w/ Private Pool 1.3 km · 4.50★ (21)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $88k $406/nt · 92% occ $88k × 1.22 bed × 0.84 loc = $91k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Balcony Villa with cook service included 1.3 km · 5.00★ (12)walk to beachocean viewtier b | Entire villa | 5BR/7BA sleeps 14 | $158k $1,164/nt · 50% occ $158k × 0.91 bed × 0.84 loc = $122k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
NEW Agave Azul: 2 homes in 1! 9 min walk to beach! 1.4 km · 4.90★ (20)walk to beachocean view | Home / villa (title) | 4BR/3BA sleeps 9 | $65k $308/nt · 68% occ $65k × 0.88 loc = $57k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Amazing Ocean View ! villa vista Chocoyas 1.4 km · 4.90★ (69)provenstrong opocean view | Entire villa | 4BR/4BA sleeps 8 | $37k $482/nt · 36% occ $37k × 0.93 operator = $34k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). | |
Home w/Guest home:Long term rent 1.4 km · 4.50★ (2)tier b | Home / villa (title) | 4BR/3BA sleeps 8 | $7k $169/nt · 81% occ $7k × 0.84 loc = $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cielo de Playa Beachfront Villa 1.5 kmwalk to beachtier b | Home / villa (title) | 4BR/3BA sleeps 12 | $49k $371/nt · 58% occ $49k × 0.84 loc = $42k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Las Catalinas Home, Beach Club, Pool 1.5 km · 5.00★ (4)walk to beachocean view | Entire vacation home | 4BR/0BA sleeps 8 | $199k $1,598/nt · 47% occ $199k × 0.78 loc = $155k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean Beachfront Villa 1.6 km · 5.00★ (1)walk to beach | Entire home | 3BR/2BA sleeps 6 | $42k $256/nt · 74% occ $42k × 1.22 bed × 0.88 loc = $45k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset Beachfront Villa 1.6 km · 5.00★ (2)walk to beachtier b | Home / villa (title) | 3BR/2BA sleeps 10 | $32k $327/nt · 38% occ $32k × 1.22 bed × 0.84 loc = $33k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Living at Villas Catalina #13 1.7 km · 4.65★ (24)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 6 | $33k $233/nt · 53% occ $33k × 1.22 bed × 0.86 luxe × 0.88 loc = $31k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Caballito de Mar, stunning ocean view 1.7 km · 5.00★ (8)ocean view | Entire home | 3BR/4BA sleeps 8 | $93k $773/nt · 49% occ $93k × 1.22 bed = $113k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Infinity Pool, Pacific Views & Concierge 1.7 km · 4.65★ (141)ocean viewtier b | Entire condo | 3BR/3BA sleeps 8 | $54k $224/nt · 65% occ $54k × 1.22 bed × 0.84 loc = $56k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cancion Del Mar 4Bd, 4Ba, OV, hear the waves. 1.7 km · 5.00★ (7)tier b | Home / villa (title) | 4BR/5BA sleeps 8 | $82k $773/nt · 40% occ $82k × 0.84 loc = $69k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Panoramic Beachfront Villa 1.8 kmbeachfront | Entire home | 4BR/3BA sleeps 12 | $14k $444/nt · 39% occ $14k × 0.78 loc = $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sauga | Modern Tropical House | Walk to Beach 1.8 km · 5.00★ (13)walk to beach | Entire home | 3BR/3BA sleeps 6 | $16k $232/nt · 87% occ $16k × 1.22 bed × 0.88 loc = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa: Ocean View, Infinity Pool & Gym 1.8 km · 4.95★ (29)ocean viewluxe STR (title) | Entire home | 3BR/0BA sleeps 7 | $40k $682/nt · 77% occ $40k × 1.22 bed × 0.86 luxe = $42k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview 4BR Villa • Sunsets • Walk to Beaches 1.8 km · 5.00★ (21)walk to beachocean view | Entire villa | 4BR/5BA sleeps 8 | $114k $907/nt · 46% occ $114k × 0.88 loc = $100k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4BR | House of Dreams | Ocean Views | Private Pool 1.8 km · 4.85★ (20)walk to beachocean viewtier b | Entire home | 4BR/5BA sleeps 12 | $88k $463/nt · 78% occ $88k × 0.84 loc = $74k | Strong | Not 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+ 1.9 km · 4.75★ (41)luxe STR (title) | Entire home | 4BR/3BA sleeps 10 | $64k $276/nt · 64% occ $64k × 0.86 luxe = $56k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Conga Lodge Playa Potrero 1.9 km · 4.80★ (114)proven | Entire bungalow | 4BR/5BA sleeps 14 | $14k $154/nt · 31% occ $14k | Strong | Left out of headline pin pool — Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). | |
Private House with pool for 18 people 1.9 km · 4.85★ (14)walk to beach | Entire villa | 5BR/7BA sleeps 16 | $91k $479/nt · 57% occ $91k × 0.91 bed × 0.88 loc = $73k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View, Terrace & Beach Club - 9 Calle La Ronda 2.0 km · 5.00★ (2)walk to beachocean viewtier a | Entire home | 3BR/4BA sleeps 7 | $73k $637/nt · 42% occ $73k × 1.22 bed × 0.70 loc = $62k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Maria del Mar Barge 2.0 km · 4.95★ (41)proven | Boat | 4BR/3BA sleeps 10 | $27k $229/nt · 49% occ $27k | Strong | Strict product type — no Airbnb propertyType or name match; excluded from headline. | |
Casa Almaré | Retreat Near Playa Penca 2.0 km · 5.00★ (3) | Entire home | 3BR/1BA sleeps 7 | $0k $50/nt · 67% occ $0k × 1.22 bed × 0.88 loc = $0k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cheerful 3 bedroom home in gated community 2.0 km · 5.00★ (55) | Home / villa (title) | 3BR/3BA sleeps 6 | $8k $129/nt · 65% occ $8k × 1.22 bed = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Ocean View Home 2.0 km · 5.00★ (48)provenbeachfrontocean viewluxe STR (title)tier a | Entire home | 3BR/3BA sleeps 7 | $200k $723/nt · 75% occ $200k × 1.22 bed × 0.86 luxe × 0.70 loc = $147k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Stunning Gated Property with a Lush Garden, Wrap-A 2.0 km · 4.50★ (8)walk to beach | Entire home | 3BR/2BA sleeps 7 | $44k $234/nt · 50% occ $44k × 1.22 bed × 0.88 loc = $48k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
420014 Lantana - Oceanview Apartment, El Prado 2.0 km · 5.00★ (1)walk to beachocean viewtier a | Rental unit → Condo (title) Entire rental unit | 4BR/5BA sleeps 12 | $15k $715/nt · 27% occ $15k × 0.81 loc = $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Hibiscus, Ocean view infinity pool 2.0 km · 4.70★ (197)walk to beachocean view | Entire villa | 4BR/5BA sleeps 8 | $55k $324/nt · 50% occ $55k × 0.88 loc = $48k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Las Catalinas Lux 5-Bed • Oceanfront • Pool + Gym 2.1 km · 5.00★ (3)beachfrontluxe STR (title)tier a | Unknown | 5BR/7BA sleeps 12 | $375k $1,697/nt · 68% occ $375k × 0.91 bed × 0.86 luxe × 0.70 loc = $206k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy condominium playa pudero 2.1 km · 5.00★ (4) | Entire condo | 3BR/2BA sleeps 6 | $24k $211/nt · 38% occ $24k × 1.22 bed × 0.88 loc = $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Apt in The Catalinas |WiFi |AC| 3BR/2BA 2.1 km · 5.00★ (9)ocean viewtier a | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 7 | $19k $280/nt · 36% occ $19k × 1.22 bed × 0.70 loc = $16k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Paseo Miraflores 8, Las Catalinas 2.1 km · 4.90★ (25)ocean viewtier a | Entire villa | 4BR/5BA sleeps 9 | $126k $704/nt · 59% occ $126k × 0.79 loc = $99k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Plaza Mercado 20 in Las Catalinas 2.1 km · 4.85★ (37)provenwalk to beachocean viewtier a | Entire condo | 3BR/3BA sleeps 8 | $95k $476/nt · 65% occ $95k × 1.22 bed × 0.79 loc = $91k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa La Palmeria, Ocean View, pool, Potrero Beach 2.1 km · 4.90★ (47)provenocean view | Entire villa | 3BR/3BA sleeps 8 | $48k $370/nt · 47% occ $48k × 1.22 bed = $59k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). | |
Oceanside Villa With Pool - Casa Pacifica 3BR 2.1 kmwalk to beachtier a | Entire home | 3BR/4BA sleeps 6 | $225k $1,314/nt · 58% occ $225k × 1.22 bed × 0.70 loc = $191k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Steps to Beach & Beach Club at Las Catalinas 2.1 km · 5.00★ (4)walk to beachtier a | Entire home | 4BR/5BA sleeps 12 | $68k $2,953/nt · 29% occ $68k × 0.70 loc = $47k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Colonial Villa | Plunge Pool & Trails 2.2 km · 5.00★ (11)tier a | Home / villa (title) | 5BR/6BA sleeps 13 | $92k $583/nt · 84% occ $92k × 0.91 bed × 0.79 loc = $66k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Ocean View Villa*Infinity Pool*4 Bedrooms 2.2 kmocean viewluxe STR (title) | Entire home | 4BR/4BA sleeps 8 | $27k $1,594/nt · 54% occ $27k × 0.86 luxe × 0.88 loc = $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private house with pool.10 min walk to Penca beach 2.2 km · 4.85★ (46)proven | Entire home | 3BR/3BA sleeps 12 | $22k $518/nt · 19% occ $22k × 1.22 bed × 0.88 loc = $24k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxury 3-Bedroom • Steps From Beach • Pool + Gym 2.2 km · 5.00★ (23)walk to beachluxe STR (title)tier a | Unknown | 3BR/3BA sleeps 8 | $39k $293/nt · 86% occ $39k × 1.22 bed × 0.86 luxe × 0.79 loc = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern beach town retreat 2.2 km · 4.95★ (15)walk to beach | Shipping container | 3BR/2BA sleeps 5 | $44k $232/nt · 63% occ $44k × 1.22 bed × 0.88 loc = $47k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanfront Villa, Pool & Beach Club - Casa Tom 2.2 km · 5.00★ (3)beachfrontocean viewtier a | Entire villa | 5BR/6BA sleeps 12 | $514k $2,473/nt · 62% occ $514k × 0.91 bed × 0.70 loc = $326k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious home w terrace, pool & peaceful garden 2.2 km · 4.80★ (61)proven | Rental unit → Home / villa (title) Entire rental unit | 3BR/2BA sleeps 6 | $16k $164/nt · 33% occ $16k × 1.22 bed × 0.88 loc = $18k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxury Villa, Steps From Beach & Beach Club Access 2.2 km · 4.75★ (4)walk to beachocean viewluxe STR (title)tier a | Entire villa | 4BR/4BA sleeps 9 | $171k $917/nt · 51% occ $171k × 0.86 luxe × 0.79 loc = $117k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Colonial Courtyard Villa, 3 min walk to Beach 2.3 km · 5.00★ (27)walk to beachtier a | Home / villa (title) | 3BR/3BA sleeps 8 | $33k $361/nt · 78% occ $33k × 1.22 bed × 0.70 loc = $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View 8minute from Playa Penca 2.3 km · 4.75★ (176)provenocean view | Entire home | 4BR/3BA sleeps 14 | $72k $272/nt · 70% occ $72k | Fair | Left out of headline pin pool — Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). | |
Honey's Villas 2.3 km · 5.00★ (1) | Entire home | 4BR/4BA sleeps 10 | $27k $379/nt · 92% occ $27k × 0.88 loc = $23k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House with pool 5 minutes from the beach Villa 3/4 2.3 km · 5.00★ (2)walk to beach | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $238/nt · 20% occ $10k × 1.22 bed × 0.88 loc = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Magnolia 2, Italian design, steps from the ocean 2.4 km · 4.45★ (11) | Private room in serviced apartment | 3BR/0BA sleeps 6 | $5k $192/nt · 13% occ $5k × 1.22 bed × 0.88 loc = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stunning Mountain & Ocean Views 2.4 km · 5.00★ (26)ocean view | Unknown | 4BR/4BA sleeps 10 | $93k $513/nt · 65% occ $93k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Carlayna - Pool & Cool Plunge Close to Beach 2.4 km · 5.00★ (22) | Entire home | 3BR/4BA sleeps 12 | $61k $378/nt · 49% occ $61k × 1.22 bed = $74k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Sympatheia, Las Catalinas 2.4 km · 5.00★ (4)walk to beachocean view | Entire home | 5BR/7BA sleeps 15 | $383k $2,269/nt · 51% occ $383k × 0.91 bed × 0.78 loc = $271k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Merry Mermaid - Beachfront Home with Pool 2.5 km · 4.75★ (22)beachfront | Home / villa (title) | 3BR/3BA sleeps 6 | $38k $388/nt · 54% occ $38k × 1.22 bed × 0.78 loc = $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Marina | Private Pool · Beach · Pura Vida 2.7 km · 5.00★ (6)walk to beach | Entire home | 4BR/4BA sleeps 8 | $75k $405/nt · 81% occ $75k × 0.88 loc = $66k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Mystic Mermaid - Beachfront Home with Pool 2.7 km · 4.75★ (8)beachfrontocean view | Entire villa | 3BR/3BA sleeps 6 | $41k $404/nt · 56% occ $41k × 1.22 bed × 0.78 loc = $39k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de la Promesa, Luxurious Retreat with Pool 2.7 km · 4.55★ (81)ocean viewluxe STR (title) | Entire home | 5BR/6BA sleeps 12 | $42k $359/nt · 36% occ $42k × 0.91 bed × 0.86 luxe = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Retreat, Potrero Beach 2.9 km · 5.00★ (1) | Unknown | 3BR/4BA sleeps 6 | $27k $383/nt · 21% occ $27k × 1.22 bed = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Peaceful 3 bedroom Tico/cottage near Playa Potrero 3.0 km · 4.50★ (65) | Unknown | 3BR/2BA sleeps 6 | $13k $89/nt · 39% occ $13k × 1.22 bed × 0.88 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mangrove on the River 3.1 km · 4.85★ (29)walk to beach | Entire home | 3BR/3BA sleeps 7 | $37k $324/nt · 35% occ $37k × 1.22 bed × 0.88 loc = $39k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Beach front (p1 )3 bed for up to 8 3.1 km · 4.65★ (44)beachfrontluxe STR (title) | Unknown | 3BR/2BA sleeps 8 | $46k $390/nt · 65% occ $46k × 1.22 bed × 0.86 luxe × 0.78 loc = $37k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4 bedroom home, 3 minute walk to the beach. 3.2 km · 4.90★ (102)provenstrong opwalk to beach | Entire home | 4BR/3BA sleeps 8 | $48k $303/nt · 52% occ $48k × 0.88 loc × 0.93 operator = $39k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Brisa in Las Catalinas 3.3 km · 4.95★ (16)ocean view | Entire home | 4BR/5BA sleeps 8 | $65k $412/nt · 59% occ $65k × 0.78 loc = $51k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mil Flores Lovely Family Home, Potrero Beach 3.3 km · 4.95★ (64)provenstrong opwalk to beach | Entire home | 4BR/3BA sleeps 8 | $71k $353/nt · 60% occ $71k × 0.88 loc × 0.93 operator = $59k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Sol Blanco Playa Potrero - Pool/Walk to Beach 3.3 km · 4.85★ (101)provenwalk to beach | Entire home | 3BR/3BA sleeps 10 | $57k $230/nt · 76% occ $57k × 1.22 bed × 0.88 loc = $61k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Mar Agradable 3.3 km · 0.00★ (2) | Unknown | 5BR/5BA sleeps 10 | $57k $455/nt · 47% occ $57k × 0.91 bed × 0.78 loc = $40k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Buendía Lux • Villa Harmonia-Pool & BBQ Near Beach 3.3 km · 4.95★ (72)provenstrong opwalk to beachluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $52k $259/nt · 82% occ $52k × 1.22 bed × 0.86 luxe × 0.88 loc × 0.93 operator = $45k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Private House - Sunset Ocean View and Mountains 3.3 km · 5.00★ (4)ocean view | Entire home | 5BR/6BA sleeps 10 | $12k $322/nt · 73% occ $12k × 0.91 bed = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Santorini in Las Catalinas 3.3 km · 5.00★ (2)walk to beach | Entire home | 4BR/6BA sleeps 12 | $82k $1,632/nt · 85% occ $82k × 0.78 loc = $64k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Royal - Tropical Zen Villa Walk to beach! 3.4 km · 4.80★ (84)provenwalk to beach | Entire home | 4BR/4BA sleeps 8 | $55k $374/nt · 54% occ $55k × 0.78 loc = $43k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Private pool, 3 min to beach 3.5 km · 4.90★ (19)walk to beach | Entire home | 3BR/2BA sleeps 6 | $30k $442/nt · 42% occ $30k × 1.22 bed × 0.88 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Huge 5 Bedroom Beach Home in Playa Potrero! 3.5 km · 4.80★ (103)provenwalk to beach | Entire home | 5BR/4BA sleeps 16 | $73k $434/nt · 54% occ $73k × 0.91 bed × 0.88 loc = $58k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
350m to beach - Guitar-shaped Pool - Kitchen - Bbq 3.5 km · 4.95★ (20)walk to beachocean view | Entire home | 4BR/4BA sleeps 8 | $80k $440/nt · 54% occ $80k × 0.88 loc = $71k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxe Boho Villa w/ Tiki Pool & Studio Apartment 3.5 km · 4.50★ (8)luxe STR (title) | Condo (title) | 5BR/6BA sleeps 16 | $34k $468/nt · 60% occ $34k × 0.91 bed × 0.86 luxe × 0.88 loc = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Zen Home w/ Boho Design & Resort-Style Backyard 3.5 km · 4.55★ (16)walk to beach | Entire home | 4BR/5BA sleeps 9 | $56k $383/nt · 48% occ $56k × 0.88 loc = $49k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront 3 bed! beauty (long term also) 3.6 km · 4.55★ (22)walk to beach | Unknown | 3BR/2BA sleeps 6 | $31k $326/nt · 45% occ $31k × 1.22 bed × 0.88 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Jungle Villa • Private pool | Playa Potrero 3.6 km · 4.75★ (61)provenwalk to beachluxe STR (title) | Entire villa | 3BR/4BA sleeps 10 | $47k $366/nt · 38% occ $47k × 1.22 bed × 0.86 luxe × 0.88 loc = $44k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Lauro simply paradise 3.6 km | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $254/nt · 32% occ $10k × 1.22 bed × 0.88 loc = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casita Mar Y Posa Close to Playa Potrero Beach 3.6 km · 4.85★ (23)walk to beach | Entire home | 3BR/2BA sleeps 6 | $20k $160/nt · 65% occ $20k × 1.22 bed × 0.88 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Villa, Walk to Beach & Dining 3.7 km · 4.80★ (38)provenwalk to beach | Entire villa | 4BR/3BA sleeps 8 | $68k $324/nt · 55% occ $68k × 0.88 loc = $60k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Mariposa, Beautiful home close to the beach. 3.7 km · 4.95★ (32)walk to beach | Entire home | 3BR/2BA sleeps 6 | $22k $342/nt · 53% occ $22k × 1.22 bed × 0.88 loc = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Beach House Surrounded by Nature 3.7 km · 4.95★ (29)walk to beach | Entire home | 4BR/4BA sleeps 8 | $13k $284/nt · 52% occ $13k × 0.88 loc = $11k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Art Gecko, tropical home with large pool. 3.7 km · 4.90★ (109)provenstrong opwalk to beach | Entire home | 3BR/4BA sleeps 6 | $38k $304/nt · 45% occ $38k × 1.22 bed × 0.88 loc × 0.93 operator = $38k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Swim-Through Glass Pool Villa, 5min Beach 3.8 km · 4.85★ (72)proven | Entire villa | 3BR/3BA sleeps 6 | $46k $283/nt · 71% occ $46k × 1.22 bed × 0.88 loc = $49k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Tucan AB Tropical Oasis 3.8 km · 4.85★ (6) | Entire home | 5BR/5BA sleeps 10 | $40k $450/nt · 37% occ $40k × 0.91 bed × 0.88 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa w/ Casita, Pool & Walkable to Beach 3.8 km · 4.40★ (15)luxe STR (title) | Entire home | 5BR/5BA sleeps 14 | $171k $634/nt · 72% occ $171k × 0.91 bed × 0.86 luxe × 0.88 loc = $118k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Lulu: Large Pool, Walk to Beach & Dining! 3.8 km · 5.00★ (98)provenstrong opwalk to beach | Entire villa | 4BR/4BA sleeps 8 | $103k $435/nt · 73% occ $103k × 0.88 loc × 0.93 operator = $85k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Oceanfront Villa | Private Pool & Concierge 3.8 km · 4.80★ (86)provenbeachfrontocean view | Entire villa | 4BR/3BA sleeps 12 | $94k $511/nt · 61% occ $94k × 0.78 loc = $73k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Mot Mot Surfside Luxury 3.9 km · 4.90★ (68)provenstrong opluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $24k $275/nt · 31% occ $24k × 1.22 bed × 0.86 luxe × 0.88 loc × 0.93 operator = $20k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beachfront Villa | Private Pool & Daily Breakfast 3.9 km · 4.75★ (8)beachfrontocean view | Entire villa | 5BR/5BA sleeps 16 | $186k $1,121/nt · 65% occ $186k × 0.91 bed × 0.78 loc = $131k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury villa Potrero 3.9 km · 5.00★ (16)luxe STR (title) | Home / villa (title) | 5BR/5BA sleeps 10 | $60k $478/nt · 51% occ $60k × 0.91 bed × 0.86 luxe = $47k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house 3.9 km · 5.00★ (1) | Home / villa (title) | 5BR/4BA sleeps 10 | $72k $974/nt · 60% occ $72k × 0.91 bed × 0.88 loc = $58k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Coqui, Tropical Oasis super close to beach 3.9 km · 5.00★ (93)provenstrong opwalk to beach | Entire home | 3BR/2BA sleeps 6 | $45k $300/nt · 49% occ $45k × 1.22 bed × 0.88 loc × 0.93 operator = $45k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa Emma - Oasis Playa Potrero 3.9 km · 5.00★ (41)proven | Home / villa (title) | 3BR/4BA sleeps 6 | $31k $289/nt · 48% occ $31k × 1.22 bed = $37k | Loose | Left out of headline pin pool — Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). | |
3-BR condo w/ pool. Surfside Playa Potrero! 3.9 km · 4.75★ (129)proven | Entire condo | 3BR/2BA sleeps 6 | $37k $198/nt · 54% occ $37k × 1.22 bed × 0.88 loc = $39k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa Tropical Luxury 4BDRM Home 3.9 km · 4.60★ (13)luxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 8 | $43k $372/nt · 40% occ $43k × 0.86 luxe × 0.88 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Alegre, fantastic 4 bedroom home with pool 4.0 km · 4.95★ (115)provenelite op | Entire home | 4BR/3BA sleeps 8 | $34k $320/nt · 49% occ $34k × 0.88 loc × 0.88 operator = $26k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Gorgeous Modern Home Playa Potrero 4.0 km · 5.00★ (23) | Entire home | 4BR/4BA sleeps 8 | $71k $484/nt · 48% occ $71k × 0.88 loc = $63k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Beach Front Home on lovely Playa Potrero 4.0 km · 4.90★ (36)provenbeachfrontocean viewluxe STR (title) | Entire townhouse | 3BR/4BA sleeps 6 | $57k $375/nt · 73% occ $57k × 1.22 bed × 0.86 luxe × 0.78 loc = $47k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Private Villa with Pool, Foosball & Putting Green 4.0 km · 4.90★ (69)provenstrong op | Entire villa | 3BR/4BA sleeps 8 | $60k $248/nt · 74% occ $60k × 1.22 bed × 0.88 loc × 0.93 operator = $60k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Encantadora, home close to the beach 4.0 km · 4.70★ (127)walk to beach | Entire home | 3BR/2BA sleeps 7 | $14k $190/nt · 25% occ $14k × 1.22 bed × 0.88 loc = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
NewListing Large Pool walk to restaurants &beach 4.0 km · 5.00★ (17) | Entire home | 4BR/4BA sleeps 9 | $74k $438/nt · 82% occ $74k × 0.88 loc = $65k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle beach home 4.1 km · 4.90★ (13)walk to beach | Entire home | 3BR/3BA sleeps 6 | $32k $238/nt · 40% occ $32k × 1.22 bed × 0.88 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Plumeria, walking distance to the beach! 4.1 km · 4.90★ (36)provenwalk to beach | Entire home | 4BR/2BA sleeps 8 | $26k $227/nt · 64% occ $26k × 0.88 loc = $23k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa de Tiki - 2BR + Flex Room 4.1 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 4 | $2k $160/nt · 26% occ $2k × 1.22 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Villa | 5min Walk to Beach & Dining 4.1 km · 4.95★ (46)provenwalk to beachocean view | Entire villa | 3BR/4BA sleeps 6 | $69k $300/nt · 74% occ $69k × 1.22 bed × 0.88 loc = $74k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beachfront Penthouse with Panoramic Ocean Views 4.1 km · 5.00★ (2)beachfrontocean view | Entire condo | 3BR/2BA sleeps 7 | $2k $244/nt · 100% occ $2k × 1.22 bed × 0.78 loc = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Las Palmas apartment #4 for 6 people. 4.2 km · 5.00★ (8) | Condo (title) | 3BR/2BA sleeps 6 | $19k $178/nt · 65% occ $19k × 1.22 bed × 0.88 loc = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa Potrero-Modern 4bedroom home with Ocean view 4.3 km · 4.70★ (29)walk to beachocean view | Entire home | 4BR/3BA sleeps 8 | $42k $336/nt · 46% occ $42k × 0.78 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset 303 - Ocean View 3 BR Condo 4.3 km · 4.80★ (15)ocean view | Condo (title) | 3BR/2BA sleeps 6 | $34k $278/nt · 50% occ $34k × 1.22 bed × 0.78 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Marina Bahia, Private Pool, Walk to Beach! 4.3 km · 4.85★ (55)provenwalk to beachocean view | Entire home | 5BR/3BA sleeps 10 | $53k $316/nt · 58% occ $53k × 0.91 bed × 0.78 loc = $37k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
GORGEOUS HOUSE ON THE BEACH PLAYA POTRERO 4.3 km · 4.85★ (34)provenwalk to beachocean view | Entire home | 4BR/3BA sleeps 9 | $99k $507/nt · 58% occ $99k × 0.88 loc = $87k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Yoha, Private Escape w/ Pool & Terrace Views 4.4 km · 4.50★ (81)walk to beachocean view | Entire home | 4BR/4BA sleeps 8 | $44k $250/nt · 52% occ $44k × 0.78 loc = $34k | 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
- $299k
- Community
- Pacific Heights
§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 search140All unique STR comps within 4.5 km of subject pin.
2Proven operators724.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted407 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).
- Thin Pacific Heights in-polygon proof (3/6 proven) — corridor comps kept; cross-community down-weighted. Pin ±1BR — 3 within 1 km (same-complex local — block far corridor backfill). Weight share cap — no comp above 40% of headline blend.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($132k/yr scaled) — band spread 2.16× before cap.
- Headline band: low $115k · reconciled $114k · high $132k — 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 revenueReconciled indication → $124k/yr
- 6÷Gross yield$124k ÷ $299k = 18.4%
§7
Rejected from pool
169 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 (100)Walk / beach alignment (30)Outside headline blend (6)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: Infinity Pool & Rooftop Deck, Ocean Views (46.9% of weighted blend).
- 2 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 standard · Reconciled indication revenue ~$124k/yr ÷ $671k all-in → ~18.4% 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 ~$1,000/m² Standard (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.
- Standard tier: pool, A/C, and patio are in the baseline — not double-counted as upgrades.
Value on completion & build-vs-buy
- Uses the same Reconciled 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, Hot tub, BBQ / grill.
- 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.