18 min drive to beach
Tamarindo Areas · Guanacaste
Loma Verde 14 ~ Beautiful 2-Bedroom Home in Gated Community Near Tamarindo
Homes · 2 bd · 2 ba · 1,044 sqft
$269,000
View broker listing ↗via RE/MAX Ocean Surf & Sun · asking
Weak pick
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative· Our estimate
7%
$19k/yr
Moderate
9%
$24k/yr
Optimistic
12%
$33k/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.
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 124 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (124 of 124 · 4 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
124 of 124 · 39 proven / 85 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Entire home with own pool near Tamarindo 0.1 km · 5.00★ (35)proven | Home / villa (title) | 3BR/2BA sleeps 6 | $22k $186/nt · 33% occ $22k × 0.80 bed = $17k | Strong | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Playa Tamarindo, CasaMar de Tamarindo 0.1 km · 5.00★ (174)provenelite op | Entire home | 2BR/2BA sleeps 6 | $38k $132/nt · 84% occ $38k × 0.88 operator = $33k | Strong | — | |
Casa Coatí - A portal to the tropic 0.2 km · 5.00★ (47)proven | Home / villa (title) | 2BR/3BA sleeps 8 | $23k $175/nt · 54% occ $23k | Strong | — | |
Casa Soñadora in Tamarindo 0.3 km · 5.00★ (45) | Entire home | 3BR/3BA sleeps 7 | $24k $172/nt · 80% occ $24k × 0.80 bed = $19k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa Luna, with Pool - Tamarindo 0.3 km · 5.00★ (47)provenluxe STR (title) | Entire villa | 3BR/3BA sleeps 6 | $50k $221/nt · 67% occ $50k × 0.80 bed × 0.86 luxe = $34k | Strong | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Coral Tamarindo 0.4 km · 5.00★ (56)provenstrong op | Entire home | 2BR/2BA sleeps 9 | $30k $171/nt · 47% occ $30k × 0.93 operator = $28k | Strong | — | |
Casa Frangipani, Tamarindo. 0.4 km · 5.00★ (57)provenstrong op | Entire home | 2BR/3BA sleeps 6 | $21k $153/nt · 45% occ $21k × 0.93 operator = $19k | Strong | — | |
Casa Buenas Vibras 0.4 km · 5.00★ (92)provenstrong op | Entire villa | 3BR/3BA sleeps 8 | $49k $188/nt · 94% occ $49k × 0.80 bed × 0.93 operator = $37k | Strong | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Modern cosy cottage 0.4 km · 5.00★ (57)provenstrong op | Entire cottage | 1BR/2BA sleeps 3 | $18k $133/nt · 44% occ $18k × 1.25 bed × 0.93 operator = $21k | Strong | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Vacacional Tamarindo Beach 0.6 km · 5.00★ (108)provenelite op | Entire home | 2BR/2BA sleeps 6 | $24k $132/nt · 52% occ $24k × 0.88 operator = $21k | Strong | — | |
Tamarindo santa rosa, villa para 6 0.7 km · 4.50★ (40) | Home / villa (title) | 2BR/1BA sleeps 6 | $2k $113/nt · 14% occ $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Dasani - Beautiful House with private pool 0.7 km · 5.00★ (5) | Home / villa (title) | 2BR/3BA sleeps 4 | $7k $184/nt · 29% occ $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cabana avec piscine privée 0.7 km · 5.00★ (53)provenstrong op | Entire home | 2BR/1BA sleeps 4 | $22k $112/nt · 65% occ $22k × 0.93 operator = $20k | Strong | — | |
Tiny house Papaya, 10km from Tamarindo 1.0 km · 5.00★ (19) | Home / villa (title) | 1BR/1BA sleeps 2 | $5k $59/nt · 60% occ $5k × 1.25 bed = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The jungle Luxury -Secure -Villa cimatella l 2.0 km · 5.00★ (179)provenelite opocean viewluxe STR (title) | Entire home | 2BR/3BA sleeps 5 | $91k $313/nt · 78% occ $91k × 0.86 luxe × 0.71 loc × 0.88 operator = $49k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
blackpearl 1 2.0 km · 5.00★ (42) | Entire home | 1BR/1BA sleeps 2 | $12k $95/nt · 77% occ $12k × 1.25 bed = $15k | Fair | 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 2.0 km · 5.00★ (61)provenstrong opocean viewluxe STR (title) | Entire home | 3BR/4BA sleeps 7 | $106k $429/nt · 80% occ $106k × 0.80 bed × 0.86 luxe × 0.71 loc × 0.93 operator = $49k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
The jungle Luxury-Secure-Villa cimatella lll 2.1 km · 5.00★ (43)provenluxe STR (title) | Tiny home | 1BR/1BA sleeps 2 | $32k $127/nt · 73% occ $32k × 1.25 bed × 0.86 luxe × 0.96 loc = $33k | Fair | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Oceanview Jungle Oasis - Villa Sol 2.1 km · 5.00★ (21)ocean view | Entire villa | 2BR/2BA sleeps 4 | $26k $184/nt · 57% occ $26k × 0.71 loc = $19k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle apart 2.1 km · 5.00★ (64) | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $4k $43/nt · 74% occ $4k × 1.25 bed = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
apartamento jungle 2.2 km · 5.00★ (127)provenelite op | Rental unit Entire rental unit | 2BR/1BA sleeps 6 | $12k $73/nt · 48% occ $12k × 0.88 operator = $10k | Fair | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
jungle loft , un appartement dans les arbres 2.2 km · 5.00★ (75)provenstrong op | Entire loft | 3BR/1BA sleeps 6 | $24k $105/nt · 64% occ $24k × 0.80 bed × 0.93 operator = $18k | Fair | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Villa Corteza Modern Home & Nature near Tamarindo. 2.2 km · 0.00★ (1) | Home / villa (title) | 3BR/2BA sleeps 6 | $8k $215/nt · 38% occ $8k × 0.80 bed = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Villamar 2.2 km · 5.00★ (71)provenstrong op | Entire home | 3BR/2BA sleeps 7 | $4k $98/nt · 22% occ $4k × 0.80 bed × 0.93 operator = $3k | Fair | Low utilization — not used in estimate (soft calendar / far below same-bed peers). | |
Tranquilo Cabin 02 2.3 km · 5.00★ (146)provenelite op | Entire cabin | 1BR/1BA sleeps 2 | $6k $40/nt · 39% occ $6k × 1.25 bed × 0.88 operator = $6k | Fair | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Villa with private pool 12 KM from Tamarindo beach 2.3 km · 5.00★ (9) | Home / villa (title) | 2BR/2BA sleeps 6 | $2k $112/nt · 80% occ $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Andrifa Tamarindo 2.3 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 12 | $45k $369/nt · 41% occ $45k × 0.80 bed = $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Nomad 2.3 km · 5.00★ (9) | Home / villa (title) | 2BR/1BA sleeps 6 | $9k $76/nt · 85% occ $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stenai Villa 1 2.3 km | Home / villa (title) | 2BR/2BA sleeps 6 | $4k $229/nt · 54% occ $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Garden Deluxe Cottage 2.4 km · 5.00★ (123)provenelite op | Entire cottage | 1BR/2BA sleeps 2 | $13k $97/nt · 40% occ $13k × 1.25 bed × 0.88 operator = $15k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa MaiLi 2.4 km · 5.00★ (58)provenstrong op | Entire home | 1BR/1BA sleeps 2 | $30k $130/nt · 65% occ $30k × 1.25 bed × 0.93 operator = $35k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Tamarindo Ocean View 2BR Quiet Hilltop Retreat 2.5 km · 5.00★ (87)provenstrong opocean viewtier b | Entire guesthouse | 2BR/1BA sleeps 4 | $49k $155/nt · 84% occ $49k × 0.71 loc × 0.93 operator = $32k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
20 min to Tamarindo beach/Pet Friendly/Pool 2.5 km · 5.00★ (23) | Entire home | 2BR/3BA sleeps 6 | $33k $213/nt · 47% occ $33k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Ohana III Ocean view , spectacular sunset 2.5 km · 5.00★ (24)ocean view | Entire home | 2BR/2BA sleeps 4 | $24k $241/nt · 54% occ $24k × 0.74 loc = $18k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Bungalow in the forest
Casa Mirto 2.5 km · 5.00★ (15) | Home / villa (title) | 1BR/1BA sleeps 2 | $6k $212/nt · 16% occ $6k × 1.25 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Romantic Home in the Trees, Minutes from Tamarindo 2.5 km · 5.00★ (81)provenstrong optier b | Home / villa (title) | 1BR/1BA sleeps 2 | $23k $166/nt · 57% occ $23k × 1.25 bed × 0.96 loc × 0.93 operator = $26k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
casa quesada 2 2.5 km | Home / villa (title) | 3BR/3BA sleeps 7 | $1k $218/nt · 27% occ $1k × 0.80 bed = $1k | 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. 2.6 km · 5.00★ (4)luxe STR (title) | Home / villa (title) | 3BR/3BA sleeps 7 | $24k $465/nt · 54% occ $24k × 0.80 bed × 0.86 luxe = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Oliva Verde 2.6 km · 5.00★ (3) | Home / villa (title) | 2BR/1BA sleeps 4 | $14k $136/nt · 50% occ $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Ohana II Ocean view , spectacular sunset 2.6 km · 5.00★ (25)ocean view | Entire home | 2BR/2BA sleeps 4 | $23k $198/nt · 35% occ $23k × 0.74 loc = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Poolside Suite 2.6 km · 5.00★ (284)provenlegend optier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $17k $74/nt · 58% occ $17k × 1.25 bed × 0.96 loc × 0.81 operator = $16k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Tiny House con acceso a piscina 2.7 km · 5.00★ (3) | Home / villa (title) | 1BR/1BA sleeps 2 | $0k $87/nt · 22% occ $0k × 1.25 bed = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Villa in Gated Community By Tamarindo 2.7 km · 5.00★ (296)provenlegend op | Entire villa | 2BR/1BA sleeps 6 | $24k $92/nt · 62% occ $24k × 0.81 operator = $20k | Fair | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Sunset Panorama Suite I 2.7 km · 5.00★ (264)provenlegend opocean viewtier b | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $27k $94/nt · 79% occ $27k × 0.71 loc × 0.81 operator = $15k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
House with Panoramic Views in Tamarindo 2.7 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $10k $228/nt · 34% occ $10k × 0.80 bed × 0.96 loc = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Tamarindo Tiny house with A/C WIFI 2.7 km · 5.00★ (7) | Home / villa (title) | 2BR/1BA sleeps 4 | $4k $94/nt · 30% occ $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Little House 2.8 km · 4.50★ (29) | Home / villa (title) | 1BR/1BA sleeps 4 | $4k $38/nt · 59% 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). | |
New Family House in Nature Tamarindo (Casa Mari) 2.8 km · 5.00★ (11) | Home / villa (title) | 3BR/3BA sleeps 12 | $20k $210/nt · 28% occ $20k × 0.80 bed = $16k | 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 2.8 km · 5.00★ (3) | Home / villa (title) | 3BR/1BA sleeps 6 | $4k $107/nt · 21% occ $4k × 0.80 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury King Beds Villa By Tamarindo +Private Oasis 2.8 km · 5.00★ (50)luxe STR (title) | Entire villa | 2BR/1BA sleeps 4 | $18k $130/nt · 80% occ $18k × 0.86 luxe = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation Retreat Elegant 2 Bedroom Villa 2.8 km · 5.00★ (5) | Home / villa (title) | 2BR/1BA sleeps 4 | $13k $158/nt · 67% occ $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Gardenia/Tamarindo 2.8 km · 0.00★ (1) | Home / villa (title) | 3BR/3BA sleeps 6 | $9k $226/nt · 37% occ $9k × 0.80 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cortes | Stunning Views ·Pool ·Near Tamarindo 2.8 km · 5.00★ (18) | Home / villa (title) | 2BR/2BA sleeps 4 | $30k $286/nt · 76% occ $30k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
VILLA DE CHARME VUE PANORAMIQUE TAMARINDO 🌴 2.8 km · 5.00★ (4) | Home / villa (title) | 2BR/2BA sleeps 4 | $9k $233/nt · 39% occ $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous Private Home with Pool near Tamarindo 2.9 km · 0.00★ (1) | Home / villa (title) | 2BR/2BA sleeps 5 | $12k $526/nt · 74% occ $12k | 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 2.9 km · 5.00★ (20) | Home / villa (title) | 3BR/3BA sleeps 8 | $78k $485/nt · 49% occ $78k × 0.80 bed = $63k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Hilltop Design Tiny House Panoramic Views 2.9 km · 5.00★ (3) | Home / villa (title) | 1BR/1BA sleeps 2 | $1k $40/nt · 87% 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). | |
GARDEN HOUSE TAMARINDO 2.9 km · 4.50★ (5) | Home / villa (title) | 2BR/1BA sleeps 5 | $0k $211/nt · 4% occ $0k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Akira Playa Tamarindo 3.0 km · 5.00★ (14) | Home / villa (title) | 2BR/1BA sleeps 5 | $10k $174/nt · 22% occ $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa papito Javier 3.0 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $12k $130/nt · 26% occ $12k × 0.80 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Boutique Villa 1BR • Pool • Near Tamarindo 3.0 km | Home / villa (title) | 1BR/1BA sleeps 2 | $1k $130/nt · 33% 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). | |
Leatherback Turtle Home Villarreal, Guanacaste 3.0 km · 4.50★ (38) | Home / villa (title) | 2BR/1BA sleeps 4 | $10k $89/nt · 69% occ $10k | Fair | 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! 3.0 km · 4.50★ (8) | Home / villa (title) | 3BR/2BA sleeps 6 | $20k $185/nt · 39% occ $20k × 0.80 bed = $16k | 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! 3.1 km · 4.50★ (32) | Home / villa (title) | 3BR/4BA sleeps 7 | $17k $248/nt · 35% occ $17k × 0.80 bed = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Carao 3.1 km · 0.00★ (2) | Home / villa (title) | 2BR/1BA sleeps 6 | $1k $84/nt · 8% occ $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa in Magnificent Ambient in Tamarindo 3.1 km · 5.00★ (6)luxe STR (title) | Home / villa (title) | 2BR/3BA sleeps 5 | $6k $310/nt · 30% occ $6k × 0.86 luxe = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Pochote 3.1 km · 4.50★ (3) | Home / villa (title) | 1BR/1BA sleeps 2 | $2k $76/nt · 18% 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). | |
3 Bed House in Condominium | 10 min from Tamarindo 3.1 km · 5.00★ (5) | Home / villa (title) | 3BR/3BA sleeps 8 | $16k $230/nt · 30% occ $16k × 0.80 bed = $13k | 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 3.1 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 6 | $34k $297/nt · 56% occ $34k × 0.80 bed = $28k | 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 3.1 km · 4.50★ (92) | Entire villa | 3BR/2BA sleeps 11 | $32k $249/nt · 46% occ $32k × 0.80 bed = $26k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Guanacaste Tamarindo Costa Rica - Villa Real House 3.1 km · 5.00★ (3) | Home / villa (title) | 1BR/1BA sleeps 3 | $9k $144/nt · 42% 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 en Tamarindo 3.1 km | Home / villa (title) | 3BR/3BA sleeps 6 | $19k $324/nt · 40% occ $19k × 0.80 bed = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casita Baula 3.1 km · 5.00★ (203)provenlegend op | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $9k $47/nt · 49% occ $9k × 1.25 bed × 0.81 operator = $9k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Aborigen 3.1 km · 5.00★ (14) | Home / villa (title) | 3BR/2BA sleeps 7 | $8k $124/nt · 52% occ $8k × 0.80 bed = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Ola Negra: propiedad privada 6 min Tamarindo 3.1 km · 0.00★ (2) | Home / villa (title) | 1BR/1BA sleeps 4 | $1k $88/nt · 54% occ $1k × 1.25 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Boutique Villa 2BR • Pool • Near Tamarindo 3.1 km · 0.00★ (1) | Home / villa (title) | 2BR/1BA sleeps 4 | $7k $236/nt · 23% occ $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Nice modern house "Dos Mangos" 2-bedrooms 3.2 km · 5.00★ (22) | Home / villa (title) | 2BR/2BA sleeps 4 | $7k $157/nt · 35% occ $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The green house/1 3.2 km · 5.00★ (31)ocean view | Entire bungalow | 1BR/1BA sleeps 3 | $5k $108/nt · 30% 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). | |
9p Luxury Villa w/Beach Club - Concierge/Cleaning 3.2 km · 5.00★ (72)provenstrong opluxe STR (title) | Entire villa | 3BR/3BA sleeps 9 | $86k $366/nt · 75% occ $86k × 0.80 bed × 0.86 luxe × 0.93 operator = $55k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Vacacional en Villarreal Tamarindo 3.2 km · 5.00★ (35) | Home / villa (title) | 2BR/1BA sleeps 5 | $7k $103/nt · 55% occ $7k | Fair | 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 3.2 km · 5.00★ (74)provenstrong op | Entire home | 3BR/3BA sleeps 8 | $69k $269/nt · 70% occ $69k × 0.80 bed × 0.93 operator = $52k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Tropical Hideaway • 2BR • Pool • Near Best Beaches 3.2 km · 5.00★ (41)proven | Entire cottage | 2BR/2BA sleeps 4 | $18k $130/nt · 64% occ $18k | Fair | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
La Maison du Soleil/3 3.3 km · 5.00★ (53)ocean view | Entire villa | 1BR/1BA sleeps 3 | $2k $108/nt · 15% 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 El Elote
Casa para vacacionar cerca playa 3.3 km | Home / villa (title) | 3BR/3BA sleeps 6 | $2k $209/nt · 8% occ $2k × 0.80 bed = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Peaceful Tiny home + Beautiful Salt water pool ! 3.3 km · 0.00★ (1) | Home / villa (title) | 1BR/1BA sleeps 4 | $0k $88/nt · 20% occ $0k × 1.25 bed = $0k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hidden House 3.3 km · 5.00★ (87)provenstrong op | Home / villa (title) | 1BR/1BA sleeps 4 | $6k $57/nt · 35% occ $6k × 1.25 bed × 0.93 operator = $7k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Cozy Tiny House: Pool, Nature & Top Beaches 3.3 km · 5.00★ (180)provenelite op | Tiny home | 1BR/1BA sleeps 2 | $13k $72/nt · 48% occ $13k × 1.25 bed × 0.88 operator = $14k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Comfy house located 10 minutes to Tamarindo 3.3 km · 0.00★ (1) | Home / villa (title) | 1BR/1BA sleeps 4 | $2k $110/nt · 30% 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). | |
Casita #2 in Finca Retiro 3.3 km · 0.00★ (1) | Home / villa (title) | 1BR/1BA sleeps 4 | $1k $86/nt · 11% 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). | |
Peaceful retreat- Modern home mins from the beach 3.3 km · 5.00★ (21) | Home / villa (title) | 1BR/1BA sleeps 4 | $8k $100/nt · 26% 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). | |
Cabina Rio - Casa Natura 360 3.4 km · 0.00★ (1) | Home / villa (title) | 1BR/1BA sleeps 2 | $1k $56/nt · 53% 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). | |
Casa Cuyeo 3.4 km · 5.00★ (14) | Home / villa (title) | 1BR/1BA sleeps 2 | $5k $61/nt · 40% 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). | |
Casa Las Brisas• Tamarindo• Private• Pool• Views 3.5 km · 5.00★ (26) | Entire home | 2BR/3BA sleeps 6 | $34k $162/nt · 65% occ $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful, Relaxing House Near the Beach! CP2 3.5 km · 0.00★ (2) | Home / villa (title) | 3BR/2BA sleeps 6 | $22k $294/nt · 43% occ $22k × 0.80 bed = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Maj- banana casita shared pool & sunset deck 3.5 km · 5.00★ (46)proven | Tiny home | 1BR/1BA sleeps 2 | $12k $85/nt · 40% occ $12k × 1.25 bed = $15k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Cocobolo El Llanito Tamarindo Capacidad 9pax 3.5 km · 4.50★ (4) | Home / villa (title) | 3BR/3BA sleeps 9 | $23k $144/nt · 58% occ $23k × 0.80 bed = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Villa | Fast Wi-Fi | Near to Beach 3.5 km · 5.00★ (15) | Home / villa (title) | 2BR/2BA sleeps 4 | $17k $155/nt · 52% occ $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Tamarindo Guanacaste 6 3.5 km · 5.00★ (5) | Home / villa (title) | 3BR/2BA sleeps 6 | $20k $286/nt · 21% occ $20k × 0.80 bed = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Ensuite King Room Eco Jungle Villa SC 1 3.5 km · 5.00★ (61)luxe STR (title) | Home / villa (title) | 1BR/1BA sleeps 2 | $4k $76/nt · 43% occ $4k × 1.25 bed × 0.86 luxe = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Maj- green grape casita with shared pool 3.5 km · 5.00★ (46)proven | Entire home | 1BR/1BA sleeps 4 | $17k $117/nt · 44% occ $17k × 1.25 bed = $21k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Tierra, a 20 minutos de Tamarindo 3.5 km · 5.00★ (20) | Entire home | 2BR/2BA sleeps 4 | $14k $169/nt · 52% occ $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mar de Sueños Tamarindo 3.5 km · 5.00★ (15) | Home / villa (title) | 2BR/1BA sleeps 7 | $9k $78/nt · 36% occ $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Motmot Tamarindo: Honeymoon Eco Villa 5 | Pool 3.6 km · 4.50★ (7)tier b | Home / villa (title) | 1BR/1BA sleeps 2 | $9k $141/nt · 36% occ $9k × 1.25 bed × 0.96 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Natura, Altura 3.6 km · 5.00★ (11) | Home / villa (title) | 2BR/2BA sleeps 3 | $8k $150/nt · 55% occ $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Bosque Romantic Container Escape with Jacuzzi 3.6 kmtier b | Home / villa (title) | 1BR/1BA sleeps 2 | $1k $118/nt · 33% occ $1k × 1.25 bed × 0.96 loc = $1k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vacation Retreat Cozy Private 2 Bedroom Villa 3.6 km · 5.00★ (6) | Home / villa (title) | 2BR/1BA sleeps 4 | $3k $127/nt · 21% occ $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Feliz - calme et nature à 20 min de Tamarindo 3.6 km · 5.00★ (35)proven | Entire villa | 2BR/3BA sleeps 6 | $31k $189/nt · 76% occ $31k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Cabina Bambù - Casa natura 360 3.6 km · 0.00★ (1) | Home / villa (title) | 1BR/1BA sleeps 2 | $0k $54/nt · 33% occ $0k × 1.25 bed = $0k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Antioquia Apartamentos #2 3.6 km · 0.00★ (2)tier b | Home / villa (title) | 1BR/1BA sleeps 3 | $2k $75/nt · 42% 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). | |
Modern House Tamarindo Beach 3.7 km · 5.00★ (23)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $25k $230/nt · 36% occ $25k × 0.80 bed × 0.96 loc = $19k | 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 3.7 km · 5.00★ (10) | Home / villa (title) | 3BR/2BA sleeps 6 | $25k $254/nt · 50% occ $25k × 0.80 bed = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa #0 3.7 km · 5.00★ (3) | Home / villa (title) | 1BR/1BA sleeps 2 | $1k $106/nt · 13% occ $1k × 1.25 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde 3.7 km · 5.00★ (87)tier b | Home / villa (title) | 3BR/4BA sleeps 11 | $5k $212/nt · 28% occ $5k × 0.80 bed = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Home with the best pool 5 min drive to town 3.7 km · 5.00★ (37)proven | Entire home | 2BR/2BA sleeps 4 | $31k $192/nt · 47% occ $31k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Motmot Tamarindo: Eco Luxury Villa 3 | Pool 3.7 km · 4.50★ (15)luxe STR (title)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $7k $174/nt · 25% occ $7k × 0.86 luxe × 0.96 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Leno 3.7 km · 5.00★ (24)tier b | Home / villa (title) | 2BR/2BA sleeps 10 | $8k $168/nt · 41% occ $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Feliz 3.8 km · 5.00★ (40)proventier b | Home / villa (title) | 3BR/3BA sleeps 6 | $58k $272/nt · 80% occ $58k × 0.80 bed = $46k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Luxury villa few minutes away from Tamarindo 3.8 km · 5.00★ (56)provenstrong opluxe STR (title) | Entire home | 3BR/3BA sleeps 6 | $80k $352/nt · 81% occ $80k × 0.80 bed × 0.86 luxe × 0.93 operator = $51k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Villa St Barth - Tamarindo, Costa Rica 3.8 km · 5.00★ (155)provenelite opocean view | Entire villa | 3BR/4BA sleeps 6 | $101k $599/nt · 55% occ $101k × 0.80 bed × 0.74 loc × 0.88 operator = $53k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Quiet location 20 minutes from Tamarindo! 3.8 km · 5.00★ (33)proven | Entire home | 3BR/4BA sleeps 6 | $30k $183/nt · 64% occ $30k × 0.80 bed = $24k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Villa La Garita Huacas Guanacaste 3.9 km · 5.00★ (14)tier b | Home / villa (title) | 3BR/2BA sleeps 8 | $11k $125/nt · 80% occ $11k × 0.80 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Almendra - 3 chambres 3.9 km · 5.00★ (69)provenstrong op | Entire villa | 3BR/3BA sleeps 7 | $52k $274/nt · 69% occ $52k × 0.80 bed × 0.93 operator = $39k | Loose | Left out of headline pin pool — Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen). | |
Casa Luz 4.0 km · 5.00★ (18) | Home / villa (title) | 3BR/3BA sleeps 8 | $11k $216/nt · 46% occ $11k × 0.80 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Mariposa 4.0 km · 0.00★ (1) | Home / villa (title) | 3BR/2BA sleeps 6 | $5k $242/nt · 34% occ $5k × 0.80 bed = $4k | 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 · home villa
- 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
- Homes · STR rentable
- Size
- 2BR / 2BA · 1,044 sqft
- Asking
- $269k
- Gallery segment
- Standard
- Traits
- pool, patio, bbq, ac
- Headline yield
- $19k/yr ÷ $269k = 7.2% gross
§4
Market search criteria
- Radius: 4 km from subject coordinates.
- Bed band: 2BR ±1 (adjacent sizes scaled, not mixed blindly).
- Operator filter: 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM.
- Comp basis: V5 home · 6 comps · corridor.
- V5 strict product type — Airbnb propertyType + title gate (condo vs home lane).
- Operator descale — elite track records (4.9★+ / deep reviews) stripped on comp TTM; for-sale subjects start unproven.
§5
Comp selection funnel
1Market search208All unique STR comps within 4 km of subject pin.
2Proven operators894.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted5533 received positive weight after filters.
4Headline blend6Positive-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 2BR — 6 of 6 within 1 km (local proof — stop widen).
- Headline band: low $19k · reconciled $24k · high $33k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 6 comps (same set that published the yield).
§6
Calculation walkthrough
- 1Per-comp scaleraw TTM × bed scale × location descale × operator descaleBed scale bridges ±1BR comps to subject size. Location/luxury descale removes product premiums the subject lacks. Operator descale strips elite track-record lift (4.9★+ / deep reviews) — for-sale buyers start unproven.
- 2Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
- 3×Near-small-proofConservative bed bridgeV5 home — band winsor on blend ≥3; weights encode pool, view, walk, product and operator descale.
- 4→Weighted bandLow / reconciled / high on 6 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 → $19k/yr
- 6÷Gross yield$19k ÷ $269k = 7.2%
§7
Rejected from pool
235 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 (152)Outside headline blend (27)Product type mismatch (17)View alignment (5)Low utilization (1)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- 5 of 6 headline comps carry bed, luxury, location, or operator descale before weighting.
Community tier
- Unlisted condo — Standard (B) (default tier-C haircut when no registered polygon).
- Same-tier nearby condos first; premium comps down-weighted.
- Premium neighbors are down-weighted when they would inflate a standard community.
V5 home / villa engine
- Home lane — proximate → corridor geo×bed ladder; pool, view, and walk alignment on comp weights.
- Strict product type: condo STRs and unknown Airbnb types are hard-excluded; home/villa titles only.
- Band winsor caps dominant outliers when the weighted pool is wide.
- Basis: V5 home · 6 comps · corridor.
Location gap (tier 1)
- Local comps include beachfront, view, and walk-to-beach operators — we haircut the subject when it lacks those fixed premiums.
- Apple-to-apple headline pool — non-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).
Product positioning (tier 2)
- Gallery segment: standard.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Low indication ~$19k/yr → ~7.2% gross on $269k asking.
- Basis: V5 home · 6 comps · corridor.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- +6% BBQ / grill (only 48% of nearby rentals have it)
- + Pin exact 2BR — 6 of 6 within 1 km (local proof — stop widen).
- Missing vs local winners (capex to close gap): Gym / fitness, Hot tub.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 7% gross yield (15/55 pts)
- Discount vs comps-implied value: 46% above comps-implied value (0/30 pts)
- Revenue potential: ~$19k/yr Low indication revenue (0/15 pts)
Flags & exclusions
- No major flags — still verify title, water (AyA/ASADA), building permits, and bed count.
§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.