5 min drive to beach
Playas del Coco · Guanacaste
Affordable 2-Bedroom New Build with Private Pool and No HOA in Playas del Coco - RE/MAX SYNERGY
Homes · 2 bd · 2 ba · 883 sqft
$289,900
View broker listing ↗via RE/MAX Synergy · asking
Weak · thin comps
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative· Our estimate
2%
$7k/yr
Moderate
3%
$7k/yr
Optimistic
3%
$8k/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🚗 5 min to beach 127 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (127 of 127 · 4 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
127 of 127 · 38 proven / 89 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
PuraVida Entire Beautiful Townhouse w/Pool 3 0.1 km · 5.00★ (26) | Entire townhouse | 3BR/3BA sleeps 6 | $5k $171/nt · 18% occ $5k × 0.80 bed = $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
PuraVida Entire Large Beautiful Townhouse w/Pool 2 0.1 km · 5.00★ (32)proven | Entire townhouse | 3BR/3BA sleeps 6 | $13k $183/nt · 33% occ $13k × 0.80 bed = $10k | Strong | Left out of headline pin pool — Pin exact 2BR — 3 of 3 within 4 km. | |
Ocean View Modern, Romantic House Pacifi with Pool 0.2 km · 5.00★ (27)ocean view | Entire home | 2BR/2BA sleeps 4 | $41k $294/nt · 45% occ $41k × 0.74 loc = $30k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Guest House-$105 single $155 couple $200 family 0.3 km · 3.50★ (3) | Home / villa (title) | 1BR/1BA sleeps 4 | $2k $105/nt · 17% occ $2k × 1.25 bed = $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
OceanView Modern Guest House with Pool 0.3 km · 5.00★ (44)provenocean view | Entire villa | 1BR/1BA sleeps 2 | $28k $197/nt · 43% occ $28k × 1.25 bed × 0.74 loc = $26k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
House of winds, ocean view three story home 0.3 km · 0.00★ (1)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 7 | $7k $249/nt · 31% occ $7k × 0.80 bed × 0.72 loc = $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Home away from HOME 0.4 km · 4.50★ (8)tier a | Home / villa (title) | 3BR/3BA sleeps 10 | $12k $150/nt · 35% occ $12k × 0.80 bed = $10k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Beach Prime Ocean View Villa Private pool 0.4 km · 4.50★ (181)ocean view | Entire home | 3BR/3BA sleeps 11 | $43k $290/nt · 45% occ $43k × 0.80 bed × 0.74 loc = $26k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern, Deluxe, Ocean View Guest House with Pool 0.5 km · 5.00★ (23)ocean view | Home / villa (title) | 2BR/2BA sleeps 4 | $22k $189/nt · 38% occ $22k × 0.74 loc = $17k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aguila 2B2B sleeps 4. 0.5 km · 5.00★ (20) | Home / villa (title) | 2BR/2BA sleeps 4 | $12k $120/nt · 37% occ $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playas del coco - Private Room in House 0.7 km · 0.00★ (2)tier a | Home / villa (title) | 1BR/1BA sleeps 2 | $0k $77/nt · 8% occ $0k × 1.25 bed = $0k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Iguana 0.7 km · 5.00★ (12) | Home / villa (title) | 2BR/2BA sleeps 4 | $8k $142/nt · 64% occ $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Kokito Beach 0.8 km · 5.00★ (4)tier a | Home / villa (title) | 3BR/2BA sleeps 12 | $2k $252/nt · 47% occ $2k × 0.80 bed = $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Jaguar 0.9 km · 5.00★ (20) | Home / villa (title) | 2BR/1BA sleeps 4 | $7k $125/nt · 49% occ $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Arrecifes #14 0.9 km · 5.00★ (74)provenstrong optier b | Entire home | 2BR/2BA sleeps 7 | $21k $124/nt · 51% occ $21k × 0.93 operator = $8k | Strong | — | |
Condominio Arrecifes en Playas del Coco 1.0 km · 4.50★ (58)tier b | Entire home | 3BR/2BA sleeps 8 | $40k $160/nt · 67% occ $40k × 0.80 bed = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Cecilia - Playas del Coco 1.0 km · 5.00★ (11) | Home / villa (title) | 3BR/2BA sleeps 6 | $17k $197/nt · 39% occ $17k × 0.80 bed = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Ellie – Cozy Beach House en Playas del Coco 1.1 km · 4.00★ (11) | Home / villa (title) | 3BR/1BA sleeps 5 | $6k $134/nt · 32% occ $6k × 0.80 bed = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Elena en la Isabela. 1.1 km · 5.00★ (15)tier a | Home / villa (title) | 3BR/2BA sleeps 8 | $36k $204/nt · 51% occ $36k × 0.80 bed = $29k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa en Playas del Coco 1.1 km · 4.50★ (303)tier a | Home / villa (title) | 3BR/2BA sleeps 12 | $25k $196/nt · 53% occ $25k × 0.80 bed = $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Two King Suites - Ocean Views - Private Pool 1.2 km · 5.00★ (6)ocean view | Entire villa | 2BR/3BA sleeps 4 | $31k $268/nt · 57% occ $31k × 0.74 loc = $23k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa en Condominio cerca de Aeropuerto y Playas 1.2 km · 5.00★ (278)provenlegend op | Entire home | 2BR/2BA sleeps 6 | $8k $49/nt · 79% occ $8k × 0.81 operator = $7k | Strong | — | |
Ocean view with private pool house: Isabela #6 1.2 km · 5.00★ (323)provenlegend opocean viewtier a | Entire home | 2BR/3BA sleeps 5 | $44k $215/nt · 96% occ $44k × 0.74 loc × 0.81 operator = $26k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Deluxe,Pool, Security24/7, NearTheBeaches,Airport 1.2 km · 5.00★ (118)provenelite op | Entire home | 2BR/2BA sleeps 4 | $8k $49/nt · 79% occ $8k × 0.96 loc × 0.88 operator = $7k | Strong | — | |
Casa Cocora | Refugio Tropical Jardín • A/C • WiFi 1.3 km · 5.00★ (24) | Entire home | 1BR/1BA sleeps 3 | $9k $68/nt · 65% occ $9k × 1.25 bed = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Vista Hermosa Villa Beautiful Views Quiet Private 1.3 km · 5.00★ (6) | Home / villa (title) | 2BR/2BA sleeps 5 | $5k $128/nt · 23% occ $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3-Bedroom Home - Vast Ocean View - Infinity Pool 1.4 km · 5.00★ (7)ocean viewtier a | Entire villa | 3BR/4BA sleeps 6 | $98k $437/nt · 63% occ $98k × 0.80 bed × 0.69 loc = $54k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy 1BR w/ Pool View • Near Beach • Fast WiFi 1.4 km · 5.00★ (65)provenstrong opwalk to beachtier a | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $16k $108/nt · 78% occ $16k × 1.25 bed × 0.82 loc × 0.93 operator = $15k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Sol | Private Pool Retreat Near Coco 1.4 km · 0.00★ (2)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $4k $244/nt · 92% occ $4k × 0.80 bed × 0.96 loc = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cielo Azul 1.4 km · 0.00★ (2) | Home / villa (title) | 3BR/3BA sleeps 6 | $46k $593/nt · 36% occ $46k × 0.80 bed = $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Coco Bay Retreat House 1.4 km · 4.50★ (12)tier a | Home / villa (title) | 2BR/2BA sleeps 4 | $36k $217/nt · 71% occ $36k × 0.94 loc = $34k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Chic Modern Home w/ Private Terrace & Plunge Pool 1.5 km · 4.50★ (7) | Home / villa (title) | 2BR/2BA sleeps 4 | $17k $205/nt · 34% occ $17k × 0.96 loc = $16k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cococabana #1walk to everything in Playas Del Coco 1.5 km · 5.00★ (64)walk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $3k $66/nt · 24% occ $3k × 1.25 bed × 0.82 loc = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Modern Retreat • Private Plunge Pool 1.5 km · 4.50★ (25)tier a | Entire home | 1BR/1BA sleeps 2 | $32k $139/nt · 63% occ $32k × 1.25 bed × 0.94 loc = $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacifico C507 2 Bedroom/2 Bath 1.5 km · 5.00★ (54)provenstrong opocean view | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $31k $131/nt · 73% occ $31k × 0.63 loc × 0.93 operator = $18k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Pacifico Escape • King Bed + Fast WiFi/Laundry 1.5 km · 5.00★ (34)provenwalk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $30k $132/nt · 76% occ $30k × 1.25 bed × 0.84 loc = $31k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Live the Pura Vida Life at Beautiful Casa B 1.5 km · 4.00★ (3) | Home / villa (title) | 3BR/2BA sleeps 6 | $7k $240/nt · 48% occ $7k × 0.80 bed × 0.88 loc = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Single Level Home w/Pool - Golf Cart Accessible 1.5 km · 5.00★ (23) | Home / villa (title) | 3BR/2BA sleeps 6 | $40k $254/nt · 75% occ $40k × 0.80 bed × 0.88 loc = $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa del Coco Pool Home—Walk to Beach & Strip 1.6 km · 5.00★ (28)walk to beach | Entire home | 2BR/2BA sleeps 5 | $35k $186/nt · 62% occ $35k × 0.88 loc = $31k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
NEW-Elegant Beach House/ 6 guests/ CocoBay Estates 1.6 km · 0.00★ (1)tier a | Home / villa (title) | 3BR/4BA sleeps 6 | $53k $403/nt · 89% occ $53k × 0.80 bed × 0.94 loc = $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Siete - Single-Level Oceanview Home with Pool 1.6 km · 0.00★ (1)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $58k $690/nt · 91% occ $58k × 0.80 bed × 0.61 loc = $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Flat Container by Casa Aire. King bed. Beach 1.6 km · 5.00★ (439)provenlegend opwalk to beach | Home / villa (title) | 1BR/1BA sleeps 3 | $26k $119/nt · 61% occ $26k × 1.25 bed × 0.88 loc × 0.81 operator = $23k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Luna | Private Pool Escape Near Coco 1.6 km · 0.00★ (2)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $2k $238/nt · 56% occ $2k × 0.80 bed × 0.96 loc = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Secret refuge, Casa Jocote 1.7 km · 5.00★ (122)provenelite op | Entire loft | 1BR/1BA sleeps 2 | $28k $157/nt · 58% occ $28k × 1.25 bed × 0.88 loc × 0.88 operator = $27k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Grandiosa 2BR-2BT Ideal for family of 4-Ocean view 1.7 km · 5.00★ (110)provenelite opocean viewtier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $25k $124/nt · 64% occ $25k × 0.71 loc × 0.88 operator = $16k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
CocoCabana#3 walk to everything in Coco 1.7 km · 5.00★ (59)provenstrong opwalk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $10k $77/nt · 42% occ $10k × 1.25 bed × 0.88 loc × 0.93 operator = $11k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Shantí: Your Private Paradise Above the Bay 1.7 km · 5.00★ (7)tier a | Home / villa (title) | 3BR/4BA sleeps 8 | $30k $341/nt · 53% occ $30k × 0.80 bed × 0.94 loc = $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
210 a Cozy and charming Loft 1.8 km · 4.50★ (478)walk to beach | Entire loft | 1BR/1BA sleeps 3 | $6k $58/nt · 36% occ $6k × 1.25 bed × 0.88 loc = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern Home - Private Pool - Beach Club Access 1.8 km · 5.00★ (71)provenstrong opocean viewtier b | Entire villa | 3BR/4BA sleeps 8 | $88k $422/nt · 77% occ $88k × 0.80 bed × 0.61 loc × 0.93 operator = $40k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
El Coco House for 7 shared pool close to the beach 1.8 km · 4.50★ (21)walk to beach | Home / villa (title) | 3BR/3BA sleeps 7 | $28k $200/nt · 42% occ $28k × 0.80 bed × 0.88 loc = $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aire. Unwind heaven. Beach & Airp.2 King bed 1.8 km · 5.00★ (503)provenlegend opwalk to beachtier b | Entire home | 2BR/3BA sleeps 4 | $51k $200/nt · 68% occ $51k × 0.85 loc × 0.81 operator = $35k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Apart by Casa Aire. Beach - LIR Airpt. King bed 1.8 km · 5.00★ (593)provenlegend opwalk to beachtier b | Rental unit → Home / villa (title) Entire rental unit | 1BR/1BA sleeps 3 | $34k $141/nt · 71% occ $34k × 1.25 bed × 0.85 loc × 0.81 operator = $30k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Alegre: 2-bedroom tiny house, close to beach! 1.8 km · 5.00★ (100)provenelite opwalk to beachtier b | Home / villa (title) | 2BR/1BA sleeps 5 | $8k $84/nt · 41% occ $8k × 0.85 loc × 0.88 operator = $6k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Comfortable & Safe Coco beach house 1.8 km · 4.50★ (117)tier b | Entire home | 3BR/2BA sleeps 6 | $15k $85/nt · 59% occ $15k × 0.80 bed × 0.85 loc = $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cococabana #4walk toeverything in Playas Del Coco! 1.8 km · 4.50★ (83)walk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $8k $82/nt · 38% occ $8k × 1.25 bed × 0.85 loc = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aurora with Private Patio & Pool 1.9 km · 5.00★ (8) | Home / villa (title) | 2BR/2BA sleeps 4 | $19k $137/nt · 66% occ $19k × 0.88 loc = $17k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Piscina Privada - Casa Salmar 1.9 km · 0.00★ (1) | Home / villa (title) | 3BR/3BA sleeps 12 | $8k $277/nt · 18% occ $8k × 0.80 bed × 0.88 loc = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
B Aprt. King bed Casa Aire near airport/beaches. 1.9 km · 5.00★ (258)provenlegend optier b | Home / villa (title) | 1BR/1BA sleeps 4 | $36k $156/nt · 81% occ $36k × 1.25 bed × 0.85 loc × 0.81 operator = $31k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Playa del Coco | One-Level Casita | Walk to Beach 1.9 km · 5.00★ (77)walk to beach | Entire home | 1BR/1BA sleeps 2 | $2k $130/nt · 10% occ $2k × 1.25 bed × 0.88 loc = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Villa w/Pool & BBQ Pacifico Coco Beach 2.0 km · 5.00★ (29)ocean viewtier b | Entire home | 3BR/3BA sleeps 6 | $59k $324/nt · 59% occ $59k × 0.80 bed × 0.61 loc = $29k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Laurie 2.0 km · 0.00★ (1) | Home / villa (title) | 3BR/3BA sleeps 6 | $21k $195/nt · 44% occ $21k × 0.80 bed × 0.88 loc = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stylish 2-Level Villa | Ocean Views + Club Access 2.0 km · 5.00★ (19)ocean viewtier a | Home / villa (title) | 3BR/4BA sleeps 6 | $34k $249/nt · 47% occ $34k × 0.80 bed × 0.70 loc = $19k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful home near beach 2.0 km · 5.00★ (25)walk to beach | Entire home | 3BR/3BA sleeps 8 | $18k $169/nt · 38% occ $18k × 0.80 bed × 0.88 loc = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playas del Coco, Cozy 2 bedrooms 2.0 km · 5.00★ (53)provenstrong opwalk to beach | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $26k $126/nt · 73% occ $26k × 0.88 loc × 0.93 operator = $21k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
CocoInka- Beachfront house - 3 bedroom- 2 Bathroom 2.1 km · 4.50★ (81)walk to beach | Home / villa (title) | 3BR/2BA sleeps 8 | $8k $118/nt · 33% occ $8k × 0.80 bed × 0.88 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunset House - Private + Views - Super Summer Deal 2.2 km · 5.00★ (48)provenocean viewtier b | Entire home | 3BR/2BA sleeps 6 | $39k $197/nt · 59% occ $39k × 0.80 bed × 0.71 loc = $22k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Villa Brisa Azul - Incredible Ocean Views 2.2 km · 5.00★ (4)ocean viewtier a | Home / villa (title) | 3BR/4BA sleeps 10 | $27k $390/nt · 55% occ $27k × 0.80 bed × 0.69 loc = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Marina Loft #212 2.2 km · 4.50★ (113)tier c | Rental unit Entire rental unit | 1BR/2BA sleeps 2 | $8k $67/nt · 44% occ $8k × 1.25 bed × 0.88 loc = $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New Listing • Ventana Del Mar • 3BR Villa • Pool 2.2 km | Home / villa (title) | 3BR/3BA sleeps 6 | $5k $433/nt · 71% occ $5k × 0.80 bed × 0.78 loc = $3k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern 3BR Villa-Pool & Open-Air Baths 2.2 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $40k $351/nt · 67% occ $40k × 0.80 bed × 0.82 loc = $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Vista Ventosa 2.2 km · 5.00★ (6) | Home / villa (title) | 3BR/4BA sleeps 6 | $38k $307/nt · 41% occ $38k × 0.80 bed = $30k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Morera 2.2 km · 3.50★ (7) | Home / villa (title) | 3BR/1BA sleeps 10 | $3k $94/nt · 14% occ $3k × 0.80 bed × 0.88 loc = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Estelia, Beach Front 2.3 km · 5.00★ (42)provenbeachfrontocean view | Entire home | 2BR/2BA sleeps 6 | $51k $237/nt · 59% occ $51k × 0.58 loc = $29k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Beautiful 3 bedroom Condo 2.3 km · 5.00★ (38)provenocean view | Entire home | 3BR/4BA sleeps 6 | $22k $279/nt · 33% occ $22k × 0.80 bed × 0.74 loc = $13k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Tortuga Pacifico Resort 2.3 km · 5.00★ (8)tier b | Home / villa (title) | 3BR/4BA sleeps 7 | $22k $404/nt · 45% occ $22k × 0.80 bed × 0.96 loc = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Rare find stunning villa,walk to the ocean/view 2.3 km · 5.00★ (53)provenstrong opwalk to beachocean viewtier b | Entire villa | 3BR/3BA sleeps 8 | $41k $241/nt · 62% occ $41k × 0.80 bed × 0.65 loc × 0.93 operator = $20k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Hermosa Casa Frente al mar - Playa del coco 2.4 km · 4.50★ (68)beachfrontocean view | Entire home | 3BR/2BA sleeps 7 | $30k $275/nt · 36% occ $30k × 0.80 bed × 0.78 loc = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Vacacional en Playas del Coco 2.4 km · 4.50★ (43) | Home / villa (title) | 3BR/2BA sleeps 10 | $18k $165/nt · 42% occ $18k × 0.80 bed × 0.88 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Chic Boho Villa with Spacious Yard & Private Pool 2.4 km · 5.00★ (7)tier b | Home / villa (title) | 3BR/3BA sleeps 7 | $49k $345/nt · 64% occ $49k × 0.80 bed × 0.88 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villas San Angel # 1A 2.5 km · 4.50★ (8)tier b | Home / villa (title) | 1BR/1BA sleeps 2 | $1k $94/nt · 16% occ $1k × 1.25 bed × 0.88 loc = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Vistas del Coco, ocean views, infinity Pool 2.5 km · 5.00★ (276)provenlegend opwalk to beachocean viewtier b | Entire home | 3BR/3BA sleeps 8 | $51k $316/nt · 58% occ $51k × 0.80 bed × 0.65 loc × 0.81 operator = $22k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Coco Sunset - Pura Vida! Beach across the street! 2.5 km · 5.00★ (154)provenelite opwalk to beachocean viewtier b | Entire townhouse | 2BR/1BA sleeps 4 | $11k $93/nt · 53% occ $11k × 0.65 loc × 0.88 operator = $6k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Bendi #1 2.6 km · 5.00★ (26) | Rental unit → Home / villa (title) Entire rental unit | 1BR/1BA sleeps 2 | $5k $50/nt · 77% 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). | |
Casa Blanca: Santuario de Luz y Paz 2.6 km · 5.00★ (13)tier b | Home / villa (title) | 3BR/4BA sleeps 8 | $49k $299/nt · 78% occ $49k × 0.80 bed × 0.84 loc = $33k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de la Vida Plena 2.7 km · 5.00★ (44)proven | Entire home | 3BR/0BA sleeps 11 | $35k $196/nt · 62% occ $35k × 0.80 bed = $28k | Loose | Left out of headline pin pool — Pin exact 2BR — 3 of 3 within 4 km. | |
Casa Sol y Brisa - Guanacaste 2.7 km · 5.00★ (9) | Home / villa (title) | 3BR/3BA sleeps 8 | $15k $75/nt · 54% occ $15k × 0.80 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
VILLA FRANSEN - In the middle of…..everything. 2.7 km · 5.00★ (39) | Home / villa (title) | 2BR/1BA sleeps 8 | $8k $138/nt · 48% occ $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Relax at Sweet Dreams! 2.8 km · 5.00★ (115)provenelite opwalk to beachtier c | Rental unit Entire rental unit | 1BR/1BA sleeps 3 | $4k $46/nt · 37% occ $4k × 1.25 bed × 0.88 loc × 0.88 operator = $3k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Nacazcol 2.8 km · 5.00★ (7)tier b | Home / villa (title) | 3BR/2BA sleeps 8 | $29k $228/nt · 42% occ $29k × 0.80 bed = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Arena de Mar 2.8 km · 4.50★ (40) | Entire villa | 2BR/2BA sleeps 8 | $17k $101/nt · 45% occ $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Bonnell Contry Villa 5 beds 3 full bathrooms 2.8 km · 5.00★ (3) | Home / villa (title) | 3BR/3BA sleeps 10 | $11k $310/nt · 37% 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 Luna Amarillo - Your Pacific Escape! 2.8 km · 5.00★ (21)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $57k $373/nt · 64% occ $57k × 0.80 bed × 0.84 loc = $39k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Budget Full Room • Villa del sol 2.9 km · 4.50★ (23) | Home / villa (title) | 1BR/1BA sleeps 2 | $4k $78/nt · 31% occ $4k × 1.25 bed × 0.88 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The White House Costa Rica 2.9 km · 4.50★ (38)walk to beach | Entire villa | 3BR/4BA sleeps 6 | $12k $344/nt · 37% occ $12k × 0.80 bed × 0.88 loc = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa La Colina, Hill top view, Walk to beach 3.0 km · 5.00★ (34)provenwalk to beach | Home / villa (title) | 2BR/2BA sleeps 3 | $9k $88/nt · 47% occ $9k × 0.88 loc = $8k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Villa Jardin de Luna 3.0 km · 0.00★ (1)tier b | Home / villa (title) | 3BR/0BA sleeps 9 | $19k $222/nt · 48% 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). | |
Colina 5 Nacaztrip 3.0 km · 5.00★ (63)tier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $9k $75/nt · 66% occ $9k × 1.25 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa ilusión 3.0 km · 5.00★ (4) | Home / villa (title) | 2BR/2BA sleeps 6 | $11k $203/nt · 37% occ $11k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
El Chante de Ma 3.0 km · 4.50★ (18)tier b | Entire home | 3BR/2BA sleeps 6 | $15k $212/nt · 57% occ $15k × 0.80 bed × 0.96 loc = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Ilusión Family Beach house 3.0 km · 5.00★ (5) | Home / villa (title) | 2BR/2BA sleeps 6 | $6k $184/nt · 38% occ $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Nacazcol 3.0 km | Home / villa (title) | 2BR/2BA sleeps 8 | $37k $302/nt · 92% occ $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Iriria, en armonía con la naturaleza 3.1 km · 5.00★ (5)tier b | Home / villa (title) | 2BR/2BA sleeps 8 | $22k $171/nt · 52% occ $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private pool BBQ AC wifi, 5 min beaches, 12 pers. 3.1 km · 4.50★ (77)tier b | Entire villa | 3BR/3BA sleeps 10 | $45k $202/nt · 60% occ $45k × 0.80 bed = $36k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Villa Retreat with Tropical Backyard 3.2 km · 5.00★ (14)luxe STR (title)tier b | Entire villa | 2BR/2BA sleeps 4 | $42k $270/nt · 64% occ $42k × 0.86 luxe = $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private house with Pool - 5 minutes from Coco 3.2 km · 4.50★ (7)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $19k $162/nt · 76% 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). | |
Perfect Beachfront Villa | Private Pool | Sleeps 8 3.2 km · 5.00★ (95)provenstrong opbeachfrontocean view | Entire home | 2BR/2BA sleeps 8 | $95k $411/nt · 68% occ $95k × 0.58 loc × 0.93 operator = $51k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
360 Views Ocean and Jungle House! 3.3 km · 5.00★ (58)provenstrong opwalk to beachocean viewtier b | Entire home | 3BR/4BA sleeps 8 | $98k $625/nt · 57% occ $98k × 0.80 bed × 0.65 loc × 0.93 operator = $48k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Sweeping Ocean Views - Private Pool - Gated Home 3.4 km · 5.00★ (48)provenocean viewtier b | Entire villa | 3BR/2BA sleeps 6 | $96k $360/nt · 96% occ $96k × 0.80 bed × 0.70 loc = $54k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Coquito Vac- Home Nature And Beach In Costa Rica 3.4 km · 0.00★ (2) | Home / villa (title) | 3BR/4BA sleeps 10 | $5k $182/nt · 24% 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). | |
Casa Vista Mar | Oceanview Sunset Terrace 3.5 km · 4.50★ (7)ocean viewtier a | Home / villa (title) | 3BR/4BA sleeps 6 | $96k $587/nt · 60% occ $96k × 0.80 bed × 0.70 loc = $54k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lux Villa - amazing ocean views 3.6 km · 5.00★ (39)provenocean viewluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $122k $569/nt · 65% occ $122k × 0.80 bed × 0.86 luxe × 0.74 loc = $63k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casita Cole • 2BR Pool Villa Hermosa - 4 Guests 3.6 km · 4.50★ (15)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $52k $311/nt · 54% occ $52k × 0.95 loc = $49k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hermosa private & fenced Villa minutes from beach 3.6 km · 5.00★ (22)walk to beachtier b | Home / villa (title) | 3BR/3BA sleeps 4 | $32k $226/nt · 51% occ $32k × 0.80 bed × 0.84 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Perla ~ Beachfront getaway for two 3.6 km · 5.00★ (38)provenbeachfronttier b | Rental unit → Home / villa (title) Entire rental unit | 1BR/1BA sleeps 2 | $27k $130/nt · 62% occ $27k × 1.25 bed × 0.78 loc = $26k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Villa Perla Del Mar > 3 bed w/pool- walk to beach 3.7 km · 5.00★ (16)walk to beachtier b | Home / villa (title) | 3BR/3BA sleeps 8 | $84k $591/nt · 70% occ $84k × 0.80 bed × 0.88 loc = $59k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Relaxing 3BR Oceanview Condo | 2 Balconies 3.7 km · 5.00★ (61)ocean viewtier b | Entire townhouse | 3BR/3BA sleeps 6 | $6k $223/nt · 29% occ $6k × 0.80 bed × 0.65 loc = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunny 2BR | Balcony | Pool | Kitchenette 3.7 km · 4.50★ (29)tier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $5k $159/nt · 21% occ $5k × 0.88 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house with amazing ocean view 3.7 km · 5.00★ (30)provenocean viewtier a | Entire villa | 2BR/2BA sleeps 5 | $77k $523/nt · 58% occ $77k × 0.70 loc = $53k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
OCEAN VIEW 3 BEDROOM HOUSE STEPS TO THE BEACH! 3.7 km · 5.00★ (32)walk to beachocean viewtier b | Home / villa (title) | 3BR/2BA sleeps 6 | $9k $218/nt · 34% occ $9k × 0.80 bed × 0.65 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Amazing View - 2 BR Condo & Pool w/Security 3.7 km · 5.00★ (38)provenwalk to beachocean viewtier b | Entire townhouse | 2BR/3BA sleeps 4 | $21k $203/nt · 41% occ $21k × 0.62 loc = $13k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Los Jades 3.7 km · 5.00★ (7) | Home / villa (title) | 2BR/2BA sleeps 4 | $12k $102/nt · 41% occ $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Lolita ~ Beachfront getaway for two 3.8 km · 5.00★ (102)provenelite opbeachfrontocean viewtier b | Rental unit → Home / villa (title) Entire rental unit | 1BR/1BA sleeps 2 | $29k $140/nt · 68% occ $29k × 1.25 bed × 0.58 loc × 0.88 operator = $18k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Private oceanview home w/pool,short walk to beach! 3.8 km · 5.00★ (177)provenelite opwalk to beachocean viewtier b | Entire home | 3BR/4BA sleeps 6 | $67k $354/nt · 77% occ $67k × 0.80 bed × 0.58 loc × 0.88 operator = $27k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa completamente equipada 3.9 km | Home / villa (title) | 3BR/2BA sleeps 12 | $15k $431/nt · 28% occ $15k × 0.80 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach Front Playa Ocotal Condo 3.9 km · 5.00★ (104)provenelite opbeachfronttier b | Entire townhouse | 2BR/2BA sleeps 5 | $25k $126/nt · 67% occ $25k × 0.78 loc × 0.88 operator = $17k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Cozy Guesthouse 5 mins To Beach 4.0 km · 5.00★ (256)walk to beachtier b | Entire guesthouse | 1BR/0BA sleeps 2 | $17k $123/nt · 100% occ $17k × 1.25 bed × 0.88 loc = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Two levels, 3 BR 3 BA Luxury Villa w/Pool, Privacy 4.0 km · 0.00★ (1)luxe STR (title)tier b | Home / villa (title) | 3BR/3BA sleeps 8 | $30k $288/nt · 39% occ $30k × 0.80 bed × 0.86 luxe × 0.88 loc = $18k | 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 · 883 sqft
- Asking
- $290k
- Gallery segment
- Premium
- Traits
- pool, patio
- Headline yield
- $7k/yr ÷ $290k = 2.3% 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 · 3 comps · corridor.
- V5 strict product type — Airbnb propertyType + title gate (condo vs home lane).
- Operator descale — elite track records (4.9★+ / deep reviews) stripped on comp TTM; for-sale subjects start unproven.
§5
Comp selection funnel
1Market search319All unique STR comps within 4 km of subject pin.
2Proven operators1144.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted795 received positive weight after filters.
4Headline blend3Positive-weight picks that move published headline.
- Apple-to-apple headline pool — non-view proven operators only (subject has no confirmed ocean view). · Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
- Pin exact 2BR — 3 of 3 within 4 km.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($8k/yr scaled) — band spread 2.91× before cap.
- Headline band: low $7k · reconciled $7k · high $8k — min / weight-average / max of bed/location-scaled comps in the table.
- Our estimate comps frozen at enrich — 3 comps (same set that published the yield).
§6
Calculation walkthrough
- 1Per-comp scaleraw TTM × bed scale × location descale × operator descaleBed scale bridges ±1BR comps to subject size. Location/luxury descale removes product premiums the subject lacks. Operator descale strips elite track-record lift (4.9★+ / deep reviews) — for-sale buyers start unproven.
- 2Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
- 3×Near-small-proofConservative bed bridgeV5 home — band winsor on blend ≥3; weights encode pool, view, walk, product and operator descale.
- 4→Weighted bandLow / reconciled / high on 3 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
- 5→Headline revenueLow indication → $7k/yr
- 6÷Gross yield$7k ÷ $290k = 2.3%
§7
Rejected from pool
351 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 (240)Walk / beach alignment (39)View alignment (33)Outside headline blend (2)Product type mismatch (2)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Casa Arrecifes #14 (39.9% of weighted blend).
- 3 of 3 headline comps carry bed, luxury, location, or operator descale before weighting.
Community tier
- Unlisted condo — Standard (B) (default tier-C haircut when no registered polygon).
- Same-tier nearby condos first; premium comps down-weighted.
- Premium neighbors are down-weighted when they would inflate a standard community.
V5 home / villa engine
- Home lane — proximate → corridor geo×bed ladder; pool, view, and walk alignment on comp weights.
- Strict product type: condo STRs and unknown Airbnb types are hard-excluded; home/villa titles only.
- Band winsor caps dominant outliers when the weighted pool is wide.
- Basis: V5 home · 3 comps · corridor.
Location gap (tier 1)
- Local comps include beachfront, view, and walk-to-beach operators — we haircut the subject when it lacks those fixed premiums.
- Apple-to-apple headline pool — non-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: premium.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Low indication ~$7k/yr → ~2.3% gross on $290k asking.
- Basis: V5 home · 3 comps · corridor.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- -10% no Air conditioning (99% of nearby rentals have it)
- + Pin exact 2BR — 3 of 3 within 4 km.
- Missing vs local winners (capex to close gap): Air conditioning, Gym / fitness, Hot tub, BBQ / grill.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 2% gross yield (0/55 pts)
- Discount vs comps-implied value: 352% above comps-implied value (0/30 pts)
- Revenue potential: ~$7k/yr Low indication revenue (0/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
§9
Limiting conditions
- —Broker asking price and listing copy — not verified sale or operating statements.
- —STR revenue from AirROI trailing-twelve-months; forward seasonality not projected separately.
- —Gallery vision segment is photo-based; finish gaps may lag physical inspection.
- —Coordinates approximate when broker omits parcel pin — headline withheld.
- —Gross yield excludes capex, furnishing, management, tax, and financing.
Next steps
Automated screen — open Check before you offer for what still needs a human double-check before you wire. Want me in the loop? Deal Desk builds a shortlist around homes like this.