← Listing map
Flamingo Hidden Ocean View Lot - Overlooks the Marina Site and Famous North Ridge
walk to beachocean view

Playa Flamingo · Guanacaste

Flamingo Hidden Ocean View Lot - Overlooks the Marina Site and Famous North Ridge

Lots · 1,732 m² lot

via RE/MAX Ocean Surf & Sun · land asking

Fair 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
4%
$41k/yr
Moderate· Our estimate
10%
$107k/yr
Optimistic
17%
$179k/yr

We're not perfect — we're working to make these numbers as accurate as possible. Spot an error, or have an idea? Let us know.

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

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 194 left out

Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.

Available nearby (194 of 194 · 4.5 km)

Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.

194 of 194 · 62 proven / 132 unproven
PickCompTypeSizeTTM revMatchWhy excluded
Casa Bahia Sur Oceanview Villa-Spectacular Views
0.0 km · 5.00★ (20)ocean viewtier b
Home / villa (title)
3BR/4BA
sleeps 6
$47k
$405/nt · 64% occ
$47k × 1.25 bed = $58k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean View, Villa Arthela, Flamingo Marina
0.2 km · 5.00★ (113)provenelite opwalk to beachocean viewtier b
Entire villa
4BR/5BA
sleeps 8
$148k
$682/nt · 60% occ
$148k × 0.88 operator = $130k
Strong
Potrero one of a kind Beachfront
0.3 km · 5.00★ (3)beachfronttier b
Unknown
3BR/4BA
sleeps 8
$6k
$249/nt · 27% occ
$6k × 1.25 bed × 0.88 loc = $7k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
3 bedroom Ocean view Penthouse
0.4 km · 5.00★ (29)walk to beachocean viewtier b
Rental unit → Condo (title)
Entire rental unit
3BR/4BA
sleeps 6
$41k
$220/nt · 60% occ
$41k × 1.25 bed = $51k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Grande Flamingo Beach
0.4 km · 5.00★ (18)walk to beachtier b
Entire home
5BR/4BA
sleeps 12
$80k
$462/nt · 48% occ
$80k × 0.91 bed = $73k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Yoha, Private Escape w/ Pool & Terrace Views
0.5 km · 4.50★ (77)walk to beachocean view
Entire home
4BR/4BA
sleeps 8
$42k
$243/nt · 51% occ
$42k × 0.88 loc = $37k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Marina Bahia, Private Pool, 10 Min to Beach!
0.6 km · 5.00★ (51)provenstrong opwalk to beachocean view
Entire home
5BR/3BA
sleeps 10
$51k
$330/nt · 54% occ
$51k × 0.91 bed × 0.88 loc × 0.93 operator = $38k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Sunset 303 - Ocean View 3 BR Condo
0.6 km · 5.00★ (14)ocean view
Condo (title)
3BR/2BA
sleeps 6
$35k
$278/nt · 46% occ
$35k × 1.25 bed × 0.88 loc = $39k
StrongNot 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
0.7 km · 4.50★ (20)walk to beachocean view
Entire home
4BR/3BA
sleeps 10
$32k
$346/nt · 43% occ
$32k × 0.88 loc = $28k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa con Piscina Privada • 300 m Playa Potrero
0.7 km · 4.00★ (6)
Home / villa (title)
3BR/3BA
sleeps 10
$20k
$232/nt · 55% occ
$20k × 1.25 bed = $25k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Crewed Yacht Charter
0.8 kmtier b
Unknown
3BR/2BA
sleeps 4
$139k
$2,074/nt · 43% occ
$139k × 1.25 bed = $174k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Sea Breeze-Ocean View Home
0.8 km · 5.00★ (52)provenstrong opwalk to beachocean viewtier b
Entire home
3BR/4BA
sleeps 10
$85k
$306/nt · 78% occ
$85k × 1.25 bed × 0.96 loc × 0.93 operator = $95k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Private Pool Villa 15 min walk to Flamingo Beach
0.8 km · 5.00★ (24)tier b
Entire home
5BR/3BA
sleeps 12
$54k
$449/nt · 46% occ
$54k × 0.91 bed × 0.96 loc = $47k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Jungle Oasis 5 min Walk to Beach (Private Pool!)
0.8 km · 4.50★ (4)walk to beachtier b
Unknown
4BR/4BA
sleeps 12
$9k
$325/nt · 32% occ
$9k
StrongNot 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
0.9 km · 5.00★ (41)provenwalk to beachocean view
Entire villa
3BR/4BA
sleeps 6
$70k
$294/nt · 77% occ
$70k × 1.25 bed = $88k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Flamingo Estates 18- 4 BR House with Pool
0.9 km · 5.00★ (41)proventier b
Entire home
4BR/4BA
sleeps 8
$55k
$330/nt · 54% occ
$55k × 0.96 loc = $53k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa del Mar- 3 BR Ocean View House in Flamingo
0.9 km · 0.00★ (2)ocean viewtier b
Home / villa (title)
3BR/4BA
sleeps 6
$56k
$627/nt · 38% occ
$56k × 1.25 bed = $71k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Suites Nelblu Flamingo N.° 3
0.9 kmtier b
Unknown
3BR/1BA
sleeps 6
$1k
$282/nt · 12% occ
$1k × 1.25 bed × 0.96 loc = $1k
StrongNot 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
1.0 km · 5.00★ (36)provenbeachfrontocean viewluxe STR (title)
Entire townhouse
3BR/4BA
sleeps 6
$57k
$375/nt · 73% occ
$57k × 1.25 bed × 0.86 luxe × 0.88 loc = $55k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Gorgeous Modern Home Playa Potrero
1.0 km · 5.00★ (22)
Home / villa (title)
4BR/4BA
sleeps 8
$70k
$482/nt · 47% occ
$70k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
3-BR condo w/ pool. Surfside Playa Potrero!
1.0 km · 5.00★ (125)provenelite op
Entire condo
3BR/2BA
sleeps 6
$38k
$195/nt · 57% occ
$38k × 1.25 bed × 0.88 operator = $42k
StrongStrict product type — condo STR (Entire condo) excluded from home headline.
Departamento las palmas #4 para 6 personas.
1.1 km · 5.00★ (4)
Condo (title)
3BR/2BA
sleeps 6
$12k
$190/nt · 62% occ
$12k × 1.25 bed = $15k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beachfront Villa | Private Pool & Daily Breakfast
1.1 km · 5.00★ (8)beachfrontocean view
Entire villa
5BR/5BA
sleeps 17
$187k
$1,171/nt · 62% occ
$187k × 0.91 bed × 0.88 loc = $150k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Plumeria, walking distance to the beach!
1.1 km · 5.00★ (26)walk to beach
Entire home
4BR/2BA
sleeps 8
$23k
$222/nt · 56% occ
$23k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Oceanfront Villa | Private Pool & Concierge
1.1 km · 5.00★ (84)provenstrong opbeachfrontocean view
Entire villa
4BR/3BA
sleeps 12
$95k
$523/nt · 61% occ
$95k × 0.88 loc × 0.93 operator = $79k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casa Coqui, Tropical Oasis super close to beach
1.2 km · 5.00★ (92)provenstrong opwalk to beach
Entire home
3BR/2BA
sleeps 6
$41k
$306/nt · 54% occ
$41k × 1.25 bed × 0.93 operator = $47k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa Lulu: Large Pool, Walk to Beach & Dining!
1.2 km · 5.00★ (93)provenstrong opwalk to beach
Entire villa
4BR/4BA
sleeps 8
$104k
$435/nt · 73% occ
$104k × 0.93 operator = $97k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Penthouse on the Beach!
1.2 km · 5.00★ (20)beachfrontocean view
Entire condo
4BR/4BA
sleeps 9
$73k
$458/nt · 74% occ
$73k × 0.88 loc = $64k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cozy 3BR Duplex Private Pool, AC, and Beach Access
1.2 km · 5.00★ (61)provenstrong opwalk to beach
Entire home
3BR/3BA
sleeps 6
$35k
$202/nt · 49% occ
$35k × 1.25 bed × 0.93 operator = $41k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa Tucan AB Tropical Oasis
1.2 km · 5.00★ (6)
Home / villa (title)
5BR/5BA
sleeps 10
$35k
$451/nt · 37% occ
$35k × 0.91 bed = $32k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa de playa
1.3 km · 0.00★ (1)
Home / villa (title)
5BR/4BA
sleeps 10
$60k
$1,066/nt · 60% occ
$60k × 0.91 bed = $54k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean View | Infinity Pool | Gated Luxury
1.3 km · 0.00★ (1)ocean viewluxe STR (title)
Unknown
4BR/5BA
sleeps 9
$56k
$676/nt · 43% occ
$56k × 0.86 luxe = $49k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Penthouse Marina View 3-Bedroom
1.3 km · 0.00★ (2)ocean viewluxe STR (title)tier b
Condo (title)
3BR/3BA
sleeps 6
$124k
$577/nt · 64% occ
$124k × 1.25 bed × 0.86 luxe × 0.84 loc = $113k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Encantadora, home close to the beach
1.3 km · 4.50★ (123)walk to beach
Entire home
3BR/2BA
sleeps 7
$14k
$189/nt · 26% occ
$14k × 1.25 bed = $17k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Tropical Luxury 4BDRM Home
1.3 km · 4.50★ (13)luxe STR (title)
Home / villa (title)
4BR/4BA
sleeps 8
$53k
$364/nt · 46% occ
$53k × 0.86 luxe = $46k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Family Suite Marina View 3BD 408-410
1.4 kmocean viewtier b
Unknown
3BR/3BA
sleeps 6
$58k
$572/nt · 83% occ
$58k × 1.25 bed × 0.88 loc = $64k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Jungle Villa • Private pool | Playa Potrero
1.4 km · 5.00★ (61)provenstrong opwalk to beachluxe STR (title)
Entire villa
3BR/4BA
sleeps 10
$44k
$372/nt · 35% occ
$44k × 1.25 bed × 0.86 luxe × 0.93 operator = $45k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
You, Me and the Sea-Beachfront Property!
1.4 km · 5.00★ (245)provenlegend opbeachfronttier b
Entire condo
3BR/2BA
sleeps 6
$46k
$274/nt · 54% occ
$46k × 1.25 bed × 0.88 loc × 0.81 operator = $42k
FairBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casa Mot Mot Surfside Luxury
1.4 km · 5.00★ (67)provenstrong opluxe STR (title)
Entire home
3BR/4BA
sleeps 6
$21k
$272/nt · 32% occ
$21k × 1.25 bed × 0.86 luxe × 0.93 operator = $22k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Luxury Villa w/ Casita, Pool & Walkable to Beach
1.4 km · 4.50★ (14)luxe STR (title)
Home / villa (title)
5BR/5BA
sleeps 14
$156k
$616/nt · 74% occ
$156k × 0.91 bed × 0.86 luxe = $122k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beachfront 3 bed! beauty (long term also)
1.4 km · 4.50★ (20)walk to beach
Unknown
3BR/2BA
sleeps 6
$32k
$324/nt · 41% occ
$32k × 1.25 bed = $40k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Mariposa, Beautiful home close to the beach.
1.4 km · 5.00★ (32)walk to beach
Entire home
3BR/2BA
sleeps 6
$31k
$322/nt · 63% occ
$31k × 1.25 bed = $39k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Million Dollar Ocean Views. Luxury for LESS!
1.5 kmocean viewluxe STR (title)tier b
Unknown
3BR/2BA
sleeps 6
$37k
$328/nt · 31% occ
$37k × 1.25 bed × 0.86 luxe = $40k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean View Home! Dos Rios Mar Vista
1.5 km · 5.00★ (9)ocean view
Home / villa (title)
3BR/4BA
sleeps 6
$53k
$740/nt · 49% occ
$53k × 1.25 bed = $67k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Playa Flamingo, amazing views, pool, sleeps 10!
1.5 kmtier b
Unknown
5BR/6BA
sleeps 10
$11k
$1,025/nt · 68% occ
$11k × 0.91 bed = $10k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Every day sunset
1.5 km · 4.50★ (11)tier b
Unknown
3BR/2BA
sleeps 6
$48k
$349/nt · 50% occ
$48k × 1.25 bed = $60k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beautiful Getaway 3BR House/ amazing ocean view
1.5 km · 5.00★ (7)ocean viewtier a
Home / villa (title)
3BR/4BA
sleeps 6
$37k
$602/nt · 51% occ
$37k × 1.25 bed × 0.93 loc = $44k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
350m to beach - Guitar-shaped Pool – Kitchen - Bbq
1.5 km · 5.00★ (19)walk to beachocean view
Entire home
4BR/4BA
sleeps 8
$80k
$447/nt · 59% occ
$80k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa del Mar - 4 BR House in Flamingo
1.5 km · 5.00★ (3)tier b
Home / villa (title)
4BR/6BA
sleeps 8
$64k
$710/nt · 38% occ
$64k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Flamingo Marina Cove 617 Oceanfront 3 BR Condo
1.5 km · 4.50★ (102)walk to beachocean viewtier b
Entire condo
3BR/3BA
sleeps 8
$62k
$301/nt · 61% occ
$62k × 1.25 bed = $78k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
The Beach House Casa Playa
1.5 km · 5.00★ (60)provenstrong opbeachfrontocean viewtier b
Entire home
5BR/4BA
sleeps 10
$147k
$749/nt · 71% occ
$147k × 0.91 bed × 0.88 loc × 0.93 operator = $110k
FairBeachfront listing — subject is not beachfront (apple-to-apple pool).
Tres Vistas Ocean View Penthouse, Playa Flamingo
1.5 km · 5.00★ (71)provenstrong opwalk to beachocean viewtier b
Entire condo
3BR/2BA
sleeps 6
$30k
$268/nt · 45% occ
$30k × 1.25 bed × 0.93 operator = $35k
FairStrict product type — condo STR (Entire condo) excluded from home headline.
Full Beach House priv. pool/optional gourmet chef.
1.5 km · 5.00★ (47)provenwalk to beachocean viewtier b
Entire villa
5BR/5BA
sleeps 12
$141k
$595/nt · 68% occ
$141k × 0.91 bed × 0.88 loc = $113k
FairBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casa Royal – Tropical Zen Villa Walk to beach!
1.6 km · 5.00★ (84)provenstrong opwalk to beach
Entire home
4BR/4BA
sleeps 8
$60k
$342/nt · 62% occ
$60k × 0.88 loc × 0.93 operator = $49k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casita Mar Y Posa Close to Playa Potrero Beach
1.6 km · 5.00★ (22)walk to beach
Entire home
3BR/2BA
sleeps 6
$14k
$154/nt · 58% occ
$14k × 1.25 bed = $17k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Rosa- Luxury Ocean View 3 Bedroom Home
1.6 km · 5.00★ (9)ocean viewluxe STR (title)tier b
Home / villa (title)
3BR/3BA
sleeps 6
$34k
$533/nt · 36% occ
$34k × 1.25 bed × 0.86 luxe = $37k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Chic Townhome with Coastal Decor & Private Pool
1.6 km · 4.50★ (52)
Unknown
3BR/3BA
sleeps 8
$59k
$247/nt · 70% occ
$59k × 1.25 bed = $74k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa de Tiki - 2BR + Flex Room
1.6 km · 0.00★ (2)
Home / villa (title)
3BR/2BA
sleeps 4
$2k
$160/nt · 26% occ
$2k × 1.25 bed = $2k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa de los Suenos Ocean View home on 1.25 Acres!
1.6 km · 5.00★ (54)provenstrong opocean viewtier b
Entire home
3BR/3BA
sleeps 6
$41k
$366/nt · 46% occ
$41k × 1.25 bed × 0.93 loc × 0.93 operator = $44k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
"La Casa De Las Vistas"
1.6 km · 5.00★ (117)provenelite opwalk to beachocean viewtier b
Entire condo
4BR/3BA
sleeps 8
$120k
$463/nt · 76% occ
$120k × 0.88 operator = $106k
StrongStrict product type — condo STR (Entire condo) excluded from home headline.
Flamingo Beachfront House View From Every Room!
1.6 km · 5.00★ (47)provenwalk to beachtier b
Home / villa (title)
4BR/5BA
sleeps 8
$101k
$1,144/nt · 49% occ
$101k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa Alegre, fantastic 4 bedroom home with pool
1.6 km · 5.00★ (115)provenelite op
Entire home
4BR/3BA
sleeps 8
$32k
$323/nt · 46% occ
$32k × 0.88 operator = $29k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Mar Agradable
1.6 km · 0.00★ (2)
Unknown
5BR/5BA
sleeps 10
$64k
$453/nt · 47% occ
$64k × 0.91 bed × 0.88 loc = $51k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Condo with SPECTACULAR VIEW!!
1.6 km · 5.00★ (32)provenwalk to beachocean viewtier b
Rental unit → Condo (title)
Entire rental unit
3BR/3BA
sleeps 6
$54k
$301/nt · 65% occ
$54k × 1.25 bed = $68k
FairStrict product type — condo STR (Entire rental unit) excluded from home headline.
Casa Art Gecko, tropical home with large pool.
1.7 km · 5.00★ (108)provenelite opwalk to beach
Entire home
3BR/4BA
sleeps 6
$33k
$308/nt · 50% occ
$33k × 1.25 bed × 0.88 operator = $37k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Ocean views by day, unforgettable sunsets by night
1.7 km · 5.00★ (60)provenstrong opocean viewtier b
Entire vacation home
3BR/3BA
sleeps 6
$60k
$329/nt · 54% occ
$60k × 1.25 bed × 0.93 operator = $70k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Huge 4 Bedroom Oceanfront Condo by Marina Flamingo
1.7 km · 5.00★ (31)provenbeachfrontocean viewtier b
Entire condo
4BR/3BA
sleeps 8
$75k
$458/nt · 54% occ
$75k × 0.88 loc = $66k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Modern Beach House Surrounded by Nature
1.7 km · 5.00★ (29)walk to beach
Entire home
4BR/4BA
sleeps 8
$22k
$269/nt · 55% occ
$22k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Exclusive Villa: Gym, Infinity Pool & Housekeeping
1.7 km · 4.50★ (3)tier b
Home / villa (title)
5BR/7BA
sleeps 19
$151k
$1,229/nt · 54% occ
$151k × 0.91 bed × 0.93 loc = $128k
FairNot 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!
1.7 km · 5.00★ (99)provenstrong opwalk to beach
Entire home
5BR/4BA
sleeps 16
$80k
$436/nt · 59% occ
$80k × 0.91 bed × 0.93 operator = $67k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Ocean View, 2 Infinity Pools & Wraparound Terrace
1.7 km · 5.00★ (35)provenocean viewtier b
Entire condo
3BR/3BA
sleeps 8
$72k
$338/nt · 62% occ
$72k × 1.25 bed × 0.96 loc = $87k
FairStrict product type — condo STR (Entire condo) excluded from home headline.
Villa Emma - Oasis Playa Potrero
1.7 km · 5.00★ (41)proven
Home / villa (title)
3BR/4BA
sleeps 6
$37k
$279/nt · 46% occ
$37k × 1.25 bed = $46k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Flamingo Luxury Makai Villa Next to the Beach
1.7 km · 5.00★ (8)luxe STR (title)
Home / villa (title)
4BR/5BA
sleeps 8
$41k
$568/nt · 25% occ
$41k × 0.86 luxe = $35k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Sol Blanco Playa Potrero- Pool/Walk to Beach
1.7 km · 5.00★ (98)provenstrong opwalk to beach
Entire home
3BR/3BA
sleeps 10
$55k
$223/nt · 75% occ
$55k × 1.25 bed × 0.93 operator = $64k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Luxurious Hilltop Villa w/ Sweeping Ocean Views
1.7 km · 5.00★ (14)walk to beachocean viewluxe STR (title)tier b
Entire home
5BR/6BA
sleeps 10
$153k
$1,319/nt · 55% occ
$153k × 0.91 bed × 0.86 luxe = $120k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Dreamy Spanish Villa w/ Oceanview Infinity Pool
1.7 km · 5.00★ (14)ocean viewtier b
Home / villa (title)
4BR/6BA
sleeps 8
$160k
$792/nt · 74% occ
$160k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Hacienda Beach House Flamingo
1.7 km · 5.00★ (7)
Home / villa (title)
3BR/4BA
sleeps 9
$25k
$212/nt · 64% occ
$25k × 1.25 bed = $32k
FairNot 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.
1.7 km · 5.00★ (100)provenelite opwalk to beach
Entire home
4BR/3BA
sleeps 8
$38k
$301/nt · 42% occ
$38k × 0.88 loc × 0.88 operator = $30k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casa Mil Flores Lovely Family Home, Potrero Beach
1.8 km · 5.00★ (62)provenstrong opwalk to beach
Entire home
4BR/3BA
sleeps 8
$70k
$363/nt · 57% occ
$70k × 0.93 operator = $65k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Flamingo Beach Ocean View Villa with private pool
1.8 km · 5.00★ (56)provenstrong opocean viewtier b
Entire villa
3BR/2BA
sleeps 6
$42k
$297/nt · 67% occ
$42k × 1.25 bed × 0.93 operator = $49k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Elegant Mediterranean-Style Mansion w/ Beach Views
1.8 km · 5.00★ (4)ocean viewtier b
Unknown
4BR/5BA
sleeps 8
$255k
$1,488/nt · 59% occ
$255k × 0.88 loc = $225k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxe Bohemian Mansion w/ Oceanview Pool & Terrace
1.8 km · 5.00★ (8)beachfrontocean viewluxe STR (title)tier b
Entire villa
5BR/6BA
sleeps 10
$64k
$1,900/nt · 68% occ
$64k × 0.91 bed × 0.86 luxe × 0.88 loc = $44k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Oceanfront Hilltop Home with Stunning View!
1.8 km · 5.00★ (13)beachfrontocean view
Entire home
5BR/6BA
sleeps 12
$401k
$1,379/nt · 82% occ
$401k × 0.91 bed × 0.88 loc = $322k
FairNot 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
1.8 km · 5.00★ (14)walk to beach
Entire home
4BR/5BA
sleeps 9
$57k
$377/nt · 50% occ
$57k
StrongNot 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
1.8 km · 4.50★ (8)luxe STR (title)
Condo (title)
5BR/6BA
sleeps 16
$54k
$490/nt · 60% occ
$54k × 0.91 bed × 0.86 luxe = $42k
FairNot 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
1.8 km · 4.50★ (41)beachfrontluxe STR (title)
Unknown
3BR/2BA
sleeps 8
$46k
$390/nt · 65% occ
$46k × 1.25 bed × 0.86 luxe × 0.88 loc = $44k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beachfront haven - private & pristine
1.8 km · 5.00★ (24)beachfrontocean viewtier b
Entire home
3BR/3BA
sleeps 8
$96k
$818/nt · 37% occ
$96k × 1.25 bed × 0.88 loc = $106k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean View boutique Home with Pool
1.8 km · 5.00★ (237)provenlegend opocean viewtier b
Entire townhouse
4BR/3BA
sleeps 10
$54k
$316/nt · 56% occ
$54k × 0.88 loc × 0.81 operator = $39k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casa Cocoon
1.9 km · 5.00★ (43)provenocean viewtier b
Entire home
3BR/3BA
sleeps 6
$103k
$507/nt · 74% occ
$103k × 1.25 bed × 0.93 loc = $120k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Villa Camélia — Flamingo Beach Paradise
1.9 km · 5.00★ (53)provenstrong opwalk to beachocean view
Entire villa
3BR/4BA
sleeps 8
$159k
$828/nt · 73% occ
$159k × 1.25 bed × 0.88 loc × 0.93 operator = $164k
FairBeachfront listing — subject is not beachfront (apple-to-apple pool).
Villa Infinita – Endless Views, Pure Luxury Living
1.9 km · 0.00★ (2)luxe STR (title)
Home / villa (title)
4BR/5BA
sleeps 8
$36k
$699/nt · 57% occ
$36k × 0.86 luxe × 0.88 loc = $27k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
5-BD Beachfront, Ocean-View Hillside Home
1.9 km · 4.00★ (9)beachfrontocean viewtier b
Home / villa (title)
5BR/4BA
sleeps 10
$75k
$1,256/nt · 23% occ
$75k × 0.91 bed × 0.88 loc = $60k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Rio, On the River
1.9 km · 5.00★ (38)provenwalk to beach
Entire home
4BR/3BA
sleeps 7
$56k
$343/nt · 49% occ
$56k
StrongLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa Mangrove on the River
1.9 km · 5.00★ (29)walk to beach
Entire home
3BR/3BA
sleeps 7
$34k
$326/nt · 34% occ
$34k × 1.25 bed = $42k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Lauro simply paradise
1.9 km
Home / villa (title)
3BR/2BA
sleeps 6
$10k
$254/nt · 32% occ
$10k × 1.25 bed = $12k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Flamingo Next to the Beach Villa Mauka
1.9 km · 5.00★ (11)tier b
Home / villa (title)
4BR/5BA
sleeps 8
$87k
$604/nt · 45% occ
$87k × 0.95 loc = $83k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beachfront Villa - Sunsets and Daily Maid Service
1.9 km · 5.00★ (21)beachfrontocean view
Entire home
4BR/5BA
sleeps 10
$205k
$1,074/nt · 80% occ
$205k × 0.88 loc = $181k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Iconic Flamingo Point House - BeachFront OceanView
2.0 km · 5.00★ (84)provenstrong opbeachfrontocean viewtier b
Entire home
4BR/3BA
sleeps 10
$230k
$1,036/nt · 82% occ
$230k × 0.88 loc × 0.93 operator = $189k
StrongBeachfront listing — subject is not beachfront (apple-to-apple pool).
Your Luxurious Ocean View Escape- At Mar Vista
2.0 km · 5.00★ (66)provenstrong opocean viewluxe STR (title)tier a
Entire home
3BR/4BA
sleeps 6
$128k
$453/nt · 78% occ
$128k × 1.25 bed × 0.86 luxe × 0.93 loc × 0.93 operator = $120k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa Cacique
2.0 km · 4.50★ (4)tier a
Home / villa (title)
4BR/5BA
sleeps 8
$61k
$575/nt · 36% occ
$61k × 0.93 loc = $57k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Your Luxurious Ocean view Escape- At Mar Vista
2.0 km · 0.00★ (1)ocean viewluxe STR (title)tier a
Unknown
5BR/6BA
sleeps 10
$34k
$1,148/nt · 100% occ
$34k × 0.91 bed × 0.86 luxe × 0.93 loc = $25k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Spectacular, Gated, Ocean View Villa in Costa Rica
2.0 km · 5.00★ (12)ocean view
Home / villa (title)
4BR/5BA
sleeps 10
$168k
$870/nt · 51% occ
$168k × 0.88 loc = $148k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Home in Playa Flamingo (Mar Vista)
2.0 km · 5.00★ (4)tier b
Home / villa (title)
3BR/4BA
sleeps 7
$11k
$673/nt · 18% occ
$11k × 1.25 bed × 0.93 loc = $13k
FairNot 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
2.0 km · 5.00★ (68)provenstrong opwalk to beachluxe STR (title)
Entire home
3BR/4BA
sleeps 6
$61k
$268/nt · 83% occ
$61k × 1.25 bed × 0.86 luxe × 0.93 operator = $62k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
The Sanctuary-Breathtaking Luxury Beachfront Villa
2.0 km · 5.00★ (30)provenbeachfrontocean viewluxe STR (title)
Entire home
5BR/6BA
sleeps 12
$182k
$879/nt · 92% occ
$182k × 0.91 bed × 0.86 luxe × 0.88 loc = $126k
FairBeachfront listing — subject is not beachfront (apple-to-apple pool).
Casa Nautilus -Stunning beach Flamingo, Guanacaste
2.1 km
Home / villa (title)
4BR/3BA
sleeps 8
$71k
$1,330/nt · 68% occ
$71k × 0.88 loc = $62k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Gorgeous view - finest luxury
2.1 km · 0.00★ (1)luxe STR (title)tier a
Unknown
4BR/4BA
sleeps 8
$47k
$953/nt · 27% occ
$47k × 0.86 luxe × 0.81 loc = $33k
StrongNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
3 BR Luxury Villa Pacific Views
2.1 kmocean viewluxe STR (title)tier a
Home / villa (title)
3BR/3BA
sleeps 6
$3k
$1,203/nt · 8% occ
$3k × 1.25 bed × 0.86 luxe × 0.81 loc = $2k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean View, Infinity Pool & Hot Tub,Fiber Internet
2.2 km · 5.00★ (53)provenstrong opocean viewtier a
Entire home
3BR/3BA
sleeps 6
$98k
$400/nt · 75% occ
$98k × 1.25 bed × 0.93 loc × 0.93 operator = $106k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Mystic Mermaid - Beachfront Home with Pool
2.2 km · 5.00★ (8)beachfront
Home / villa (title)
3BR/3BA
sleeps 6
$42k
$391/nt · 51% occ
$42k × 1.25 bed × 0.88 loc = $46k
FairNot 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
2.2 km · 4.50★ (60)walk to beach
Entire cottage
3BR/2BA
sleeps 6
$11k
$89/nt · 37% occ
$11k × 1.25 bed = $14k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa Marina | Private Pool · Beach · Pura Vida
2.3 km · 5.00★ (5)
Home / villa (title)
4BR/4BA
sleeps 8
$63k
$408/nt · 78% occ
$63k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Villa with stunning views! - Fully Staffed
2.3 km · 5.00★ (11)luxe STR (title)
Home / villa (title)
5BR/5BA
sleeps 13
$153k
$932/nt · 83% occ
$153k × 0.91 bed × 0.86 luxe = $120k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
The Haven - 2BR Private Home+Casita at Mar Vista
2.3 km · 5.00★ (45)provenocean viewtier a
Entire home
3BR/4BA
sleeps 6
$46k
$311/nt · 59% occ
$46k × 1.25 bed × 0.93 loc = $53k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Merry Mermaid - Beachfront Home with Pool
2.4 km · 5.00★ (22)beachfront
Home / villa (title)
3BR/3BA
sleeps 6
$42k
$377/nt · 53% occ
$42k × 1.25 bed × 0.88 loc = $47k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Ocean-View Retreat in Mar Vista | 5BR
2.4 km · 5.00★ (29)ocean viewluxe STR (title)tier a
Entire home
5BR/5BA
sleeps 12
$120k
$744/nt · 67% occ
$120k × 0.91 bed × 0.86 luxe × 0.93 loc = $88k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Sunset Infinity Pool & Private Ocean Views
2.6 km · 5.00★ (30)provenocean viewtier a
Entire villa
4BR/5BA
sleeps 8
$157k
$588/nt · 80% occ
$157k × 0.93 loc = $146k
Fair
Oceanview Villa in Mar Vista | Infinity Pool
2.6 km · 5.00★ (9)ocean viewtier a
Entire villa
5BR/4BA
sleeps 8
$60k
$485/nt · 71% occ
$60k × 0.91 bed × 0.93 loc = $51k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Alma
2.6 km · 5.00★ (37)proven
Entire vacation home
3BR/3BA
sleeps 10
$32k
$284/nt · 36% occ
$32k × 1.25 bed = $40k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Ocean View Villa & Private Pool in Mar Vista
2.6 km · 5.00★ (13)ocean viewtier a
Home / villa (title)
4BR/5BA
sleeps 8
$91k
$484/nt · 62% occ
$91k × 0.93 loc = $84k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Sueño al Mar Villa Magnolia 2
2.6 km · 4.50★ (10)
Home / villa (title)
3BR/2BA
sleeps 6
$4k
$199/nt · 17% occ
$4k × 1.25 bed = $5k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Honey's Villas
2.7 km
Home / villa (title)
4BR/4BA
sleeps 10
$4k
$371/nt · 75% occ
$4k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Crystal Ocean Retreat • Luxury Pool Home for 12
2.7 km · 0.00★ (1)luxe STR (title)tier a
Home / villa (title)
4BR/4BA
sleeps 12
$82k
$1,465/nt · 32% occ
$82k × 0.86 luxe × 0.93 loc = $66k
FairNot 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
2.7 km · 5.00★ (46)proven
Entire home
3BR/3BA
sleeps 12
$18k
$552/nt · 17% occ
$18k × 1.25 bed = $22k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Modern beach town retreat
2.8 km · 5.00★ (15)walk to beach
Shipping container
3BR/2BA
sleeps 5
$43k
$230/nt · 62% occ
$43k × 1.25 bed = $54k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Serena - Ocean View 3 BR House
2.8 km · 5.00★ (35)provenocean viewtier a
Entire home
3BR/4BA
sleeps 6
$71k
$344/nt · 62% occ
$71k × 1.25 bed × 0.93 loc = $82k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Casa Vistas at Mar Vista
2.8 km · 5.00★ (19)tier a
Home / villa (title)
5BR/5BA
sleeps 11
$70k
$705/nt · 56% occ
$70k × 0.91 bed × 0.93 loc = $59k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
GORGEOUS HOUSE ON THE BEACH PLAYA POTRERO
2.8 km · 5.00★ (30)provenwalk to beachocean view
Entire home
4BR/3BA
sleeps 9
$82k
$500/nt · 49% occ
$82k
Fair
Playa Flamingo – stunning 5br Ocean view Casa Ayla
2.8 kmocean viewtier a
Home / villa (title)
5BR/4BA
sleeps 10
$150k
$958/nt · 46% occ
$150k × 0.91 bed × 0.93 loc = $127k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Contemporary Villa w/ Resort-Style Outdoor Space
2.8 km · 4.50★ (7)tier a
Home / villa (title)
5BR/5BA
sleeps 16
$118k
$739/nt · 59% occ
$118k × 0.91 bed × 0.93 loc = $100k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beach house (5 minutes walking) with pool 2/4
2.8 km · 5.00★ (9)
Home / villa (title)
3BR/1BA
sleeps 6
$11k
$247/nt · 16% occ
$11k × 1.25 bed = $13k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Spacious home w terrace, pool & peaceful garden
2.9 km · 5.00★ (59)provenstrong op
Rental unit → Home / villa (title)
Entire rental unit
3BR/2BA
sleeps 6
$19k
$162/nt · 38% occ
$19k × 1.25 bed × 0.93 operator = $22k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Oceanfront Villa • Pool & Jacuzzi • Near Conchal
2.9 km · 5.00★ (27)beachfrontocean view
Entire villa
3BR/3BA
sleeps 6
$70k
$473/nt · 70% occ
$70k × 1.25 bed × 0.88 loc = $77k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Hermosas Villas con piscina
3.0 km · 5.00★ (14)
Home / villa (title)
5BR/7BA
sleeps 16
$97k
$477/nt · 61% occ
$97k × 0.91 bed = $89k
LooseNot 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
3.0 km · 5.00★ (20)
Home / villa (title)
3BR/4BA
sleeps 12
$58k
$358/nt · 49% occ
$58k × 1.25 bed = $72k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Tropical Retreat, Playa Potrero
3.0 km · 0.00★ (1)
Unknown
3BR/4BA
sleeps 6
$26k
$386/nt · 20% occ
$26k × 1.25 bed = $33k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cozy condominium playa potrero
3.0 km · 5.00★ (4)
Unknown
3BR/2BA
sleeps 6
$16k
$208/nt · 29% occ
$16k × 1.25 bed = $21k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
The Simple House / Casa Sencilla
3.0 km · 5.00★ (35)proven
Entire home
3BR/2BA
sleeps 8
$36k
$174/nt · 97% occ
$36k × 1.25 bed = $45k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Villa Hibiscus, Ocean view infinity pool
3.0 km · 4.50★ (190)walk to beachocean view
Entire villa
4BR/5BA
sleeps 8
$64k
$327/nt · 58% occ
$64k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa de Los Suenos
3.1 km · 5.00★ (19)walk to beachocean viewtier b
Entire home
4BR/4BA
sleeps 9
$73k
$434/nt · 79% occ
$73k × 0.96 loc = $70k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Quinta Lora
3.1 km · 0.00★ (2)
Unknown
3BR/3BA
sleeps 5
$1k
$163/nt · 40% occ
$1k × 1.25 bed = $1k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Sauga | Modern Tropical House | Walk to Beach
3.1 km · 0.00★ (2)walk to beach
Home / villa (title)
3BR/3BA
sleeps 6
$4k
$229/nt · 92% occ
$4k × 1.25 bed = $4k
LooseNot 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.
3.2 km · 5.00★ (7)tier b
Home / villa (title)
4BR/5BA
sleeps 8
$93k
$788/nt · 40% occ
$93k × 0.96 loc = $89k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Oceanview 4BR Villa • Sunsets • Walk to Beaches
3.2 km · 5.00★ (21)ocean view
Home / villa (title)
4BR/5BA
sleeps 8
$95k
$891/nt · 44% occ
$95k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Villa La Palmeria, Ocean View, pool, Playa Potrero
3.2 km · 5.00★ (45)provenocean view
Entire villa
3BR/3BA
sleeps 8
$47k
$368/nt · 52% occ
$47k × 1.25 bed = $59k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Ocean View 8minute from Playa Penca
3.2 km · 5.00★ (169)provenelite opocean view
Entire home
4BR/3BA
sleeps 14
$69k
$261/nt · 70% occ
$69k × 0.88 operator = $61k
Fair
Infinity Pool, Pacific Views & Concierge
3.2 km · 4.50★ (133)ocean viewtier b
Entire condo
3BR/3BA
sleeps 8
$49k
$222/nt · 61% occ
$49k × 1.25 bed × 0.96 loc = $59k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Saltwater Pool*Backyard*Full Kitchen*BBQ*Oceanview
3.3 km · 5.00★ (15)ocean viewtier b
Unknown
4BR/5BA
sleeps 8
$47k
$336/nt · 46% occ
$47k × 0.96 loc = $45k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Rest & Relaxation in Potrero, Guanacaste
3.3 km · 5.00★ (28)
Unknown
3BR/2BA
sleeps 8
$2k
$203/nt · 28% occ
$2k × 1.25 bed = $2k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxurious Seaside Villa with Pool - 10 Guests
3.3 km · 5.00★ (124)provenelite opbeachfrontocean viewluxe STR (title)
Entire home
4BR/5BA
sleeps 10
$119k
$524/nt · 66% occ
$119k × 0.86 luxe × 0.88 loc × 0.88 operator = $80k
FairBeachfront listing — subject is not beachfront (apple-to-apple pool).
Stunning Mountain & Ocean Views
3.3 km · 5.00★ (26)ocean view
Unknown
4BR/4BA
sleeps 10
$113k
$529/nt · 69% occ
$113k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Villa: Ocean View, Infinity Pool & Gym
3.4 km · 5.00★ (18)ocean viewluxe STR (title)
Home / villa (title)
3BR/3BA
sleeps 7
$7k
$691/nt · 60% occ
$7k × 1.25 bed × 0.86 luxe = $7k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Kamima near playa Conchal!
3.4 km · 4.50★ (34)
Entire home
3BR/2BA
sleeps 8
$36k
$340/nt · 34% occ
$36k × 1.25 bed = $45k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxury Living at Villas Catalina #13
3.4 km · 4.50★ (21)luxe STR (title)
Home / villa (title)
3BR/3BA
sleeps 6
$36k
$235/nt · 57% occ
$36k × 1.25 bed × 0.86 luxe = $39k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Panoramic Beachfront Villa
3.5 kmbeachfront
Home / villa (title)
4BR/3BA
sleeps 12
$2k
$434/nt · 20% occ
$2k × 0.88 loc = $1k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Home w/Guest home:Long term rent
3.5 km · 0.00★ (2)tier b
Home / villa (title)
4BR/3BA
sleeps 8
$7k
$169/nt · 81% occ
$7k × 0.96 loc = $7k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Sunset Beachfront Villa
3.5 km · 0.00★ (1)walk to beachtier b
Home / villa (title)
3BR/2BA
sleeps 10
$27k
$316/nt · 43% occ
$27k × 1.25 bed × 0.96 loc = $32k
LooseNot 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!
3.5 km · 5.00★ (17)walk to beachocean view
Home / villa (title)
4BR/3BA
sleeps 9
$50k
$310/nt · 65% occ
$50k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Chic Home w/ Guesthouse & Pool in Gated Community
3.5 km · 5.00★ (40)provenwalk to beach
Entire home
4BR/5BA
sleeps 8
$50k
$254/nt · 63% occ
$50k
FairLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Cielo de Playa Beachfront Villa
3.6 kmwalk to beachtier b
Home / villa (title)
4BR/3BA
sleeps 12
$35k
$358/nt · 58% occ
$35k × 0.96 loc = $34k
FairNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Ocean Beachfront Villa
3.6 km · 0.00★ (1)walk to beach
Home / villa (title)
3BR/2BA
sleeps 6
$32k
$254/nt · 78% occ
$32k × 1.25 bed = $40k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Beach Point House
3.6 km
Home / villa (title)
4BR/2BA
sleeps 10
$14k
$463/nt · 39% occ
$14k
FairNot 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
3.7 km · 4.50★ (21)ocean viewtier b
Home / villa (title)
3BR/3BA
sleeps 6
$106k
$392/nt · 91% occ
$106k × 1.25 bed × 0.96 loc = $127k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Coastal Oceanview 4BR Modern Villa w/ Private Pool
3.7 km · 5.00★ (49)provenwalk to beachocean viewtier b
Entire villa
4BR/5BA
sleeps 8
$61k
$370/nt · 57% occ
$61k × 0.96 loc = $58k
Fair
Lujosa y Moderna Casa de Playa
3.7 km · 0.00★ (2)tier a
Home / villa (title)
4BR/4BA
sleeps 8
$22k
$488/nt · 34% occ
$22k × 0.93 loc = $20k
FairNot 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
3.7 kmocean viewtier b
Home / villa (title)
3BR/3BA
sleeps 6
$1k
$353/nt · 20% occ
$1k × 1.25 bed × 0.96 loc = $2k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
The Balcony Villa with cook service included
3.7 km · 5.00★ (11)walk to beachocean viewtier b
Entire villa
5BR/7BA
sleeps 14
$116k
$1,160/nt · 41% occ
$116k × 0.91 bed × 0.96 loc = $101k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Mar de Luna
3.8 km · 4.50★ (22)tier a
Home / villa (title)
3BR/2BA
sleeps 6
$12k
$154/nt · 45% occ
$12k × 1.25 bed × 0.93 loc = $15k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Caballito de Mar, stunning ocean view
3.8 km · 5.00★ (8)ocean view
Home / villa (title)
3BR/4BA
sleeps 8
$82k
$786/nt · 57% occ
$82k × 1.25 bed = $102k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Luxe Boho Home w/ Tropical Garden & Sparkling Pool
3.8 km · 4.50★ (31)walk to beachluxe STR (title)tier a
Entire home
4BR/3BA
sleeps 10
$78k
$321/nt · 66% occ
$78k × 0.86 luxe × 0.93 loc = $63k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Tropical, Spacious 3 BR Home with Pool
3.8 km · 5.00★ (7)tier a
Home / villa (title)
3BR/4BA
sleeps 6
$44k
$314/nt · 51% occ
$44k × 1.25 bed × 0.93 loc = $52k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Breathtaking View-Usually Privately Rented-5 King!
3.8 km · 5.00★ (15)walk to beachocean viewtier b
Entire villa
5BR/6BA
sleeps 12
$160k
$1,019/nt · 82% occ
$160k × 0.91 bed × 0.96 loc = $139k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Blanca - Catalina Cove 80
3.9 km · 0.00★ (1)tier a
Home / villa (title)
3BR/4BA
sleeps 6
$14k
$276/nt · 42% occ
$14k × 1.25 bed × 0.93 loc = $17k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Jireh Beach House 10px
3.9 km · 4.50★ (31)
Home / villa (title)
4BR/3BA
sleeps 10
$10k
$329/nt · 46% occ
$10k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Bella Vista, mediterranean villa with oceanview
4.0 km · 5.00★ (106)provenelite opocean viewtier b
Entire villa
4BR/5BA
sleeps 8
$53k
$377/nt · 38% occ
$53k × 0.96 loc × 0.88 operator = $45k
Loose
NEW! Oceanview, Infinity Pool, Private Lux Retreat
4.0 km · 5.00★ (7)ocean viewluxe STR (title)tier b
Unknown
5BR/6BA
sleeps 12
$4k
$501/nt · 40% occ
$4k × 0.91 bed × 0.86 luxe × 0.96 loc = $3k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Modern Hillside Home w/ Sleek Design & Pool Views
4.0 km · 4.50★ (31)
Home / villa (title)
3BR/2BA
sleeps 6
$23k
$206/nt · 45% occ
$23k × 1.25 bed = $28k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa Encanto -Beautiful Home
4.0 km · 5.00★ (108)provenelite optier b
Entire home
3BR/3BA
sleeps 8
$57k
$240/nt · 64% occ
$57k × 1.25 bed × 0.96 loc × 0.88 operator = $60k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Amazing Ocean View ! villa vista Chocoyas
4.1 km · 5.00★ (69)provenstrong opocean view
Entire villa
4BR/4BA
sleeps 8
$36k
$482/nt · 35% occ
$36k × 0.93 operator = $34k
Loose
Luxe Mountaintop Home w/ Pool & Private Guesthouse
4.1 km · 4.50★ (23)luxe STR (title)tier b
Home / villa (title)
5BR/5BA
sleeps 12
$124k
$475/nt · 77% occ
$124k × 0.91 bed × 0.86 luxe × 0.96 loc = $93k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Entire Ocean View Villa - 4 bed w/ infinity pool!
4.1 km · 5.00★ (18)ocean viewtier b
Entire home
4BR/3BA
sleeps 8
$58k
$319/nt · 59% occ
$58k × 0.95 loc = $55k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Pacific-View Villa, Pool & Private Concierge
4.2 km · 5.00★ (37)provenocean viewtier b
Entire villa
4BR/5BA
sleeps 10
$142k
$625/nt · 83% occ
$142k × 0.95 loc = $134k
Loose
Luxury Villa Reserva Conchal for 8+4 Maid incl
4.3 km · 5.00★ (4)luxe STR (title)tier a
Home / villa (title)
4BR/5BA
sleeps 10
$63k
$1,365/nt · 83% occ
$63k × 0.86 luxe × 0.90 loc = $49k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Reserva Conchal Dream Getaway | Spacious 3BR Condo
4.3 km · 5.00★ (164)provenelite opwalk to beachtier a
Entire condo
3BR/2BA
sleeps 6
$60k
$396/nt · 54% occ
$60k × 1.25 bed × 0.90 loc × 0.88 operator = $60k
LooseStrict product type — condo STR (Entire condo) excluded from home headline.
May Madness Pricing at our fabulous Villa
4.3 km · 5.00★ (83)provenstrong opwalk to beach
Entire villa
4BR/5BA
sleeps 8
$77k
$710/nt · 44% occ
$77k × 0.88 loc × 0.93 operator = $64k
LooseBeachfront listing — subject is not beachfront (apple-to-apple pool).
Spectacular Views*4BR Villa*Pool*Beautiful Beaches
4.4 km · 4.50★ (23)walk to beachocean view
Entire villa
4BR/4BA
sleeps 8
$39k
$403/nt · 53% occ
$39k
LooseNot 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
4.4 km · 4.50★ (78)ocean viewluxe STR (title)
Entire home
5BR/6BA
sleeps 12
$43k
$366/nt · 36% occ
$43k × 0.91 bed × 0.86 luxe = $34k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Infinity Pool Villa with Ocean & Mountain Views
4.4 km · 5.00★ (65)provenstrong opocean viewtier b
Entire villa
3BR/4BA
sleeps 7
$84k
$346/nt · 87% occ
$84k × 1.25 bed × 0.95 loc × 0.93 operator = $93k
LooseLeft out of headline pin pool — Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
Ocean View Condo in Reserva Conchal, Poró 4A
4.4 kmocean view
Condo (title)
4BR/4BA
sleeps 10
$152k
$751/nt · 57% occ
$152k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Panoramic Pacific Views and Golf @ Reserva Conchal
4.4 km · 5.00★ (6)ocean view
Unknown
5BR/7BA
sleeps 10
$242k
$1,830/nt · 47% occ
$242k × 0.91 bed = $220k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Casa del Naughty Coati Aromo 2 Reserva Conchal
4.4 km · 5.00★ (20)
Home / villa (title)
3BR/4BA
sleeps 8
$176k
$833/nt · 64% occ
$176k × 1.25 bed = $220k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Cheerful 3 bedroom home in gated community
4.4 km · 5.00★ (55)
Home / villa (title)
3BR/3BA
sleeps 6
$8k
$129/nt · 65% occ
$8k × 1.25 bed = $10k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
Stay at and enjoy beautiful Playa Conchal!
4.5 km · 4.50★ (65)walk to beachtier a
Entire villa
4BR/4BA
sleeps 8
$94k
$477/nt · 66% occ
$94k × 0.90 loc = $84k
LooseNot a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM).
KING BED - Pool, Pool Table & Rancho – Sleeps 10
4.5 km · 4.00★ (5)
Unknown
4BR/3BA
sleeps 10
$20k
$216/nt · 61% occ
$20k
LooseNot 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
$349k
§5

Comp selection funnel

1Market search194All unique STR comps within 4.5 km of subject pin.
2Proven operators1054.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted6220 received positive weight after filters.
4Headline blend8Positive-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 — walk-to-beach comps only (subject is not beachfront).
  • Pin exact 4BR — 8 of 8 within 4.5 km (local proof — stop widen).
  • Headline band: low $34k · reconciled $88k · high $146k — min / weight-average / max of bed/location-scaled comps in the table.
§6

Calculation walkthrough

  1. 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.
  2. 2Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
  3. 3×Near-small-proofConservative bed bridgeV5 home — band winsor on blend ≥3; weights encode pool, view, walk, product and operator descale.
  4. 4Weighted bandLow / reconciled / high on 8 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
  5. 5Headline revenueReconciled indication → $107k/yr
  6. 6÷Gross yield$107k ÷ $349k = 10.3%
§7

Rejected from pool

229 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 (132)Outside headline blend (33)Walk / beach alignment (15)Product type mismatch (6)
§8

Reconciliation

  • Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
  • Largest driver: Ocean View, Villa Arthela, Flamingo Marina (37.7% of weighted blend).
  • 7 of 8 headline comps carry bed, luxury, location, or operator descale before weighting.

Location note

  • The serve pin was placed inside the verified community polygon by an operator.
  • Broker scrape coordinates are preserved for audit — confirm the exact parcel on site.
§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.