21 min drive to beach
Tamarindo Areas · Guanacaste
PRICE REDUCTION! Finca Los Tres Leches ~ Development Opportunity
Lots · 32.6 ha lot
$800,000
View broker listing ↗via RE/MAX Ocean Surf & Sun · land asking
Weak build · thin comps
Land · build scenario
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on all-in cost
Conservative· Our estimate
3%
$36k/yr
Moderate
3%
$40k/yr
Optimistic
4%
$46k/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 intel view left · No account needed yet — each new property report or rental read uses one credit in this browser. for unlimited access.
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 77 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (77 of 77 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
77 of 77 · 17 proven / 60 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Luxury Villa Luna, with Pool - Tamarindo 1.1 km · 5.00★ (47)provenluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $50k $221/nt · 67% occ $50k × 1.25 bed × 0.86 luxe = $53k | Fair | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Entire home with own pool near Tamarindo 1.1 km · 5.00★ (35)proven | Home / villa (title) | 3BR/2BA sleeps 6 | $22k $186/nt · 33% occ $22k × 1.25 bed = $27k | Fair | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Casa Copey - The Perfect Vacation 1.2 km · 4.50★ (144) | Home / villa (title) | 4BR/2BA sleeps 8 | $19k $154/nt · 38% occ $19k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Flo – Your Perfect Tropical Vacation Villa 1.2 km · 5.00★ (32)proven | Entire home | 4BR/3BA sleeps 9 | $40k $245/nt · 82% occ $40k | Strong | — | |
Casa Soñadora in Tamarindo 1.2 km · 5.00★ (45) | Entire home | 3BR/3BA sleeps 7 | $24k $172/nt · 80% occ $24k × 1.25 bed = $29k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Paradise with Privacy!
Entire home w/ private pool 1.3 km · 4.50★ (24) | Entire home | 4BR/3BA sleeps 6 | $26k $170/nt · 57% occ $26k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Buenas Vibras 1.4 km · 5.00★ (92)provenstrong op | Entire villa | 3BR/3BA sleeps 8 | $49k $188/nt · 94% occ $49k × 1.25 bed × 0.93 operator = $58k | Fair | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Villa la primera 1.6 km · 0.00★ (1) | Home / villa (title) | 4BR/2BA sleeps 8 | $9k $209/nt · 26% occ $9k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Brand new! Jungle 3BR w/ Pool - Great Rate! 1.7 km · 4.50★ (8) | Unknown | 3BR/2BA sleeps 6 | $21k $193/nt · 40% occ $21k × 1.25 bed = $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Quinta privada Solar Santa Clara 1.8 km · 4.50★ (4) | Unknown | 4BR/2BA sleeps 10 | $5k $134/nt · 19% occ $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Complexe pour 6/pers Tamarindo 1.8 km · 0.00★ (2) | Unknown | 3BR/3BA sleeps 6 | $27k $336/nt · 67% occ $27k × 1.25 bed = $34k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Mystique-Luxury Home 20 minutes to Tamarindo 2.6 km · 5.00★ (17)ocean viewluxe STR (title) | Entire villa | 4BR/4BA sleeps 12 | $76k $432/nt · 57% occ $76k × 0.86 luxe = $66k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Andrifa Tamarindo 3.0 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 12 | $45k $369/nt · 41% occ $45k × 1.25 bed = $57k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Bella Vista 3.1 km · 5.00★ (15) | Entire home | 5BR/4BA sleeps 10 | $59k $362/nt · 49% occ $59k × 0.80 bed = $47k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The jungle Luxury-Secure -Villa cimatella ll 3.1 km · 5.00★ (61)provenstrong opocean viewluxe STR (title) | Entire home | 3BR/4BA sleeps 7 | $106k $429/nt · 80% occ $106k × 1.25 bed × 0.86 luxe × 0.71 loc × 0.93 operator = $76k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Tropical Haven near Tamarindo 3.1 km · 5.00★ (21) | Entire home | 4BR/2BA sleeps 8 | $49k $296/nt · 78% occ $49k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous Tropical Villa, guest Home, Pool, Garden 3.2 km · 4.50★ (58) | Home / villa (title) | 4BR/2BA sleeps 10 | $28k $214/nt · 70% occ $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Jungle Oasis with Ocean Views 3.2 kmocean view | Unknown | 3BR/2BA sleeps 4 | $15k $266/nt · 61% occ $15k × 1.25 bed × 0.71 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Gardenia/Tamarindo 3.2 km · 0.00★ (1) | Home / villa (title) | 3BR/3BA sleeps 6 | $9k $226/nt · 37% occ $9k × 1.25 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Corteza Modern Home & Nature near Tamarindo. 3.2 km · 0.00★ (1) | Home / villa (title) | 3BR/2BA sleeps 6 | $8k $215/nt · 38% occ $8k × 1.25 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
jungle loft , un appartement dans les arbres 3.3 km · 5.00★ (75)provenstrong op | Entire loft | 3BR/1BA sleeps 6 | $24k $105/nt · 64% occ $24k × 1.25 bed × 0.93 operator = $28k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Vitamin Sea Malani Lodge - Tamarindo Self Check In 3.3 km · 4.50★ (13) | Unknown | 4BR/2BA sleeps 13 | $24k $311/nt · 65% occ $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
FP: Tropical Villa w/Guest Home, Pool, Garden 3.3 km · 0.00★ (2) | Home / villa (title) | 4BR/3BA sleeps 10 | $36k $276/nt · 64% occ $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Villamar 3.3 km · 5.00★ (71)provenstrong op | Entire home | 3BR/2BA sleeps 7 | $4k $98/nt · 22% occ $4k × 1.25 bed × 0.93 operator = $5k | Loose | Low utilization — not used in estimate (soft calendar / far below same-bed peers). | |
Casa Tamarindo Guanacaste 6 3.4 km · 5.00★ (5) | Home / villa (title) | 3BR/2BA sleeps 6 | $20k $286/nt · 21% occ $20k × 1.25 bed = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
14p Luxury Villa w/Beach Club - Concierge/Cleaning 3.4 km · 5.00★ (12)ocean viewluxe STR (title)tier b | Entire villa | 5BR/6BA sleeps 14 | $124k $865/nt · 63% occ $124k × 0.80 bed × 0.86 luxe × 0.96 loc = $82k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Tamarindo 3.5 km · 4.50★ (15)luxe STR (title) | Home / villa (title) | 5BR/4BA sleeps 14 | $36k $526/nt · 21% occ $36k × 0.80 bed × 0.86 luxe = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury 3 Bedroom Villa 5 minutes to Tamarindo. 3.5 km · 5.00★ (4)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 7 | $24k $465/nt · 54% occ $24k × 1.25 bed × 0.86 luxe = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
PlayaTamarindo, Costa Rica 3.5 km · 5.00★ (35)provenocean viewtier b | Entire home | 5BR/4BA sleeps 12 | $33k $457/nt · 23% occ $33k × 0.80 bed × 0.74 loc = $20k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
casa quesada 2 3.6 km | Home / villa (title) | 3BR/3BA sleeps 7 | $1k $218/nt · 27% occ $1k × 1.25 bed = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stylish Private Tropical Escape 3.6 km · 0.00★ (2) | Unknown | 3BR/3BA sleeps 6 | $25k $332/nt · 63% occ $25k × 1.25 bed = $31k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Quiet location 20 minutes from Tamarindo! 3.6 km · 5.00★ (33)proven | Entire home | 3BR/4BA sleeps 6 | $30k $183/nt · 64% occ $30k × 1.25 bed = $37k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
New Family House in Nature Tamarindo (Casa Mari) 3.6 km · 5.00★ (11) | Home / villa (title) | 3BR/3BA sleeps 12 | $20k $210/nt · 28% occ $20k × 1.25 bed = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Solo Noi Villa - Family Home in a beach town 3.6 km · 0.00★ (1)tier b | Home / villa (title) | 4BR/4BA sleeps 8 | $14k $392/nt · 61% occ $14k × 0.97 loc = $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa con gran terraza y espléndido jardín tropical 3.6 km · 5.00★ (15) | Home / villa (title) | 4BR/3BA sleeps 7 | $14k $137/nt · 55% occ $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa La Reina, Private Jungle Villa 3.6 km · 5.00★ (20) | Home / villa (title) | 3BR/3BA sleeps 8 | $78k $485/nt · 49% occ $78k × 1.25 bed = $98k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hacienda JJ - 4 rooms - Private place & Pool 3.7 km · 5.00★ (78)provenstrong optier b | Entire villa | 4BR/4BA sleeps 16 | $52k $361/nt · 43% occ $52k × 0.93 operator = $46k | Fair | — | |
House with Panoramic Views in Tamarindo 3.7 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $228/nt · 34% occ $10k × 1.25 bed × 0.96 loc = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo Jacarandas #15, Pool & Gated Security 3.7 km · 4.50★ (41) | Condo (title) | 3BR/3BA sleeps 6 | $9k $136/nt · 70% occ $9k × 1.25 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Blanca para 15 personas con Luz del Trópico 3.8 km · 4.50★ (6)tier b | Home / villa (title) | 4BR/3BA sleeps 15 | $25k $321/nt · 33% occ $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jac2: 3BR Townhouse Near Tamarindo-2 Pools & More 3.8 km · 5.00★ (4)tier b | Unknown | 3BR/3BA sleeps 6 | $5k $110/nt · 46% occ $5k × 1.25 bed × 0.96 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde 3.8 km · 5.00★ (87)tier b | Home / villa (title) | 3BR/4BA sleeps 11 | $5k $212/nt · 28% occ $5k × 1.25 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy Casita Kiskadee at Tamarindo 3.8 km · 5.00★ (36)tier b | Unknown | 3BR/3BA sleeps 6 | $16k $155/nt · 69% occ $16k × 1.25 bed = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2 Villas for 8 Guests with Pool by Tamarindo 3.8 km · 5.00★ (26) | Home / villa (title) | 4BR/2BA sleeps 8 | $26k $201/nt · 61% occ $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Pitaya. Central to all the best surf spots! 3.8 km · 4.50★ (32) | Home / villa (title) | 3BR/4BA sleeps 7 | $17k $248/nt · 35% occ $17k × 1.25 bed = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Salome, Refugio familiar para 6 en tamarindo 3.9 km · 5.00★ (3) | Home / villa (title) | 3BR/1BA sleeps 6 | $4k $107/nt · 21% occ $4k × 1.25 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa 3 suites, piscine privée, confort & détente 3.9 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 6 | $34k $297/nt · 56% occ $34k × 1.25 bed = $43k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Relaxing Tamarindo Escape – 3BR Townhome, Sleeps 6 3.9 km · 5.00★ (6) | Unknown | 3BR/3BA sleeps 6 | $21k $209/nt · 55% occ $21k × 1.25 bed = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stunning Villa: Pool, Hot Tub & Beach Club 3.9 km · 5.00★ (3) | Home / villa (title) | 5BR/6BA sleeps 14 | $10k $746/nt · 22% occ $10k × 0.80 bed = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa De Teca - Teak House 3.9 km | Home / villa (title) | 4BR/3BA sleeps 8 | $7k $316/nt · 20% occ $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mariposa 3.9 km · 0.00★ (1) | Home / villa (title) | 3BR/2BA sleeps 6 | $5k $242/nt · 34% occ $5k × 1.25 bed = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spacious Family Friendly 3-Bedroom Condo & Pool 3.9 km · 5.00★ (41) | Condo (title) | 3BR/3BA sleeps 6 | $15k $223/nt · 45% occ $15k × 1.25 bed = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Feliz 3.9 km · 5.00★ (40)proventier b | Home / villa (title) | 3BR/3BA sleeps 6 | $58k $272/nt · 80% occ $58k × 1.25 bed = $72k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Alojamiento 3 dormitorios en Tamarindo 3.9 km · 5.00★ (6)tier b | Unknown | 3BR/1BA sleeps 8 | $2k $88/nt · 23% occ $2k × 1.25 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa papito Javier 4.0 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $12k $130/nt · 26% occ $12k × 1.25 bed = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
8 min to Tamarindo Beach · Private Pool 4.1 km · 5.00★ (74)provenstrong op | Entire home | 3BR/3BA sleeps 8 | $69k $269/nt · 70% occ $69k × 1.25 bed × 0.93 operator = $81k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Beautiful, Relaxing House Near the Beach! CP2 4.1 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $22k $294/nt · 43% 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). | |
Casa Jupiter · 3BR Tropical Escape 5 Min to Tama! 4.1 km · 4.50★ (8) | Home / villa (title) | 3BR/2BA sleeps 6 | $20k $185/nt · 39% occ $20k × 1.25 bed = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Intimate Villa with pool minutes to the beach 4.1 km · 5.00★ (20) | Home / villa (title) | 3BR/2BA sleeps 6 | $28k $309/nt · 59% occ $28k × 1.25 bed = $36k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3 Bed House in Condominium | 10 min from Tamarindo 4.2 km · 5.00★ (5) | Home / villa (title) | 3BR/3BA sleeps 8 | $16k $230/nt · 30% occ $16k × 1.25 bed = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Relax in Style: Private Pool Getaway 4.2 km · 4.50★ (92) | Entire villa | 3BR/2BA sleeps 11 | $32k $249/nt · 46% occ $32k × 1.25 bed = $40k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
9p Luxury Villa w/Beach Club - Concierge/Cleaning 4.2 km · 5.00★ (72)provenstrong opluxe STR (title) | Entire villa | 3BR/3BA sleeps 9 | $86k $366/nt · 75% occ $86k × 1.25 bed × 0.86 luxe × 0.93 operator = $86k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Tropical Oasis with Casita — Minutes to Tamarindo 4.2 km · 5.00★ (20) | Unknown | 3BR/2BA sleeps 6 | $24k $143/nt · 78% occ $24k × 1.25 bed = $30k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house between Tamarindo and Avellanas 4.2 km · 5.00★ (97)provenstrong op | Home / villa (title) | 4BR/3BA sleeps 12 | $38k $214/nt · 49% occ $38k × 0.93 operator = $36k | Loose | — | |
Villa en Tamarindo 4.2 km | Home / villa (title) | 3BR/3BA sleeps 6 | $19k $324/nt · 40% occ $19k × 1.25 bed = $23k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aborigen 4.2 km · 5.00★ (14) | Home / villa (title) | 3BR/2BA sleeps 7 | $8k $124/nt · 52% occ $8k × 1.25 bed = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Pool Tropical Villa near Tamarindo 4.2 km · 5.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 6 | $25k $254/nt · 50% occ $25k × 1.25 bed = $31k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Paradise 4.2 km · 4.50★ (20)luxe STR (title) | Home / villa (title) | 4BR/4BA sleeps 6 | $29k $340/nt · 69% occ $29k × 0.86 luxe = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa La Garita Huacas Guanacaste 4.3 km · 5.00★ (14)tier b | Home / villa (title) | 3BR/2BA sleeps 8 | $11k $125/nt · 80% occ $11k × 1.25 bed = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa El Elote
Casa para vacacionar cerca playa 4.3 km | Home / villa (title) | 3BR/3BA sleeps 6 | $2k $209/nt · 8% occ $2k × 1.25 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa St Barth - Tamarindo, Costa Rica 4.3 km · 5.00★ (155)provenelite opocean view | Entire villa | 3BR/4BA sleeps 6 | $101k $599/nt · 55% occ $101k × 1.25 bed × 0.74 loc × 0.88 operator = $82k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Luxury villa few minutes away from Tamarindo 4.3 km · 5.00★ (56)provenstrong opluxe STR (title) | Entire home | 3BR/3BA sleeps 6 | $80k $352/nt · 81% occ $80k × 1.25 bed × 0.86 luxe × 0.93 operator = $80k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Casa Esperanza | Modern Tropical Retreat w/ Pool 4.4 km · 0.00★ (1)tier b | Home / villa (title) | 4BR/4BA sleeps 15 | $22k $444/nt · 33% occ $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Esperanza 4.4 km · 0.00★ (1) | Entire home | 4BR/4BA sleeps 15 | $21k $457/nt · 31% occ $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
La Dulce Vida - Piscina Privada - 8 Huéspedes 4.5 km · 5.00★ (10)tier b | Unknown | 3BR/4BA sleeps 8 | $2k $172/nt · 80% occ $2k × 1.25 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Serene Mar Azul Zen Villa w/ Pool & Yoga Platform 4.5 km · 5.00★ (68)provenstrong op | Entire home | 3BR/2BA sleeps 6 | $46k $228/nt · 68% occ $46k × 1.25 bed × 0.93 operator = $53k | Loose | Left out of headline pin pool — Pin exact 4BR — 3 of 3 within 4.5 km. | |
Casa Cocobolo El Llanito Tamarindo Capacidad 9pax 4.5 km · 4.50★ (4) | Home / villa (title) | 3BR/3BA sleeps 9 | $23k $144/nt · 58% occ $23k × 1.25 bed = $29k | 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
- $800k
§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 search77All unique STR comps within 4.5 km of subject pin.
2Proven operators274.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted1613 received positive weight after filters.
4Headline blend3Positive-weight picks that move published headline.
- Apple-to-apple headline pool — non-view proven operators only (subject has no confirmed ocean view). · 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. Weight share cap — no comp above 40% of headline blend.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($46k/yr scaled) — band spread 1.35× before cap.
- Headline band: low $36k · reconciled $40k · high $46k — 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 revenueLow indication → $36k/yr
- 6÷Gross yield$36k ÷ $800k = 3.0%
§7
Rejected from pool
84 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 (60)Outside headline blend (10)View alignment (3)Low utilization (1)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Casa Flo – Your Perfect Tropical Vacation Villa (39.4% 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 · Low indication revenue ~$36k/yr ÷ $1.2M all-in → ~3.0% 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 Low 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.