walk to beach
Playas del Coco · Guanacaste
Little Dream 27 - RE/MAX SYNERGY
Condos · 1 bd · 1 ba · 344 sqft
$69,000
View broker listing ↗via RE/MAX Synergy · asking
Double-check first
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on asking
Conservative
4%
$3k/yr
Moderate· Our estimate
12%
$8k/yr
Optimistic
13%
$9k/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.
Double-check first — an input looks off; confirm before you trust the numbers.
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 89 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (89 of 89 · 4 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
89 of 89 · 36 proven / 53 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Relax at Sweet Dreams! 0.1 km · 5.00★ (115)provenelite opwalk to beachtier c | Rental unit Entire rental unit | 1BR/1BA sleeps 3 | $4k $46/nt · 37% occ $4k × 0.88 operator = $3k | Strong | — | |
Eclectic Studio with Bold Taste 0.1 km · 4.50★ (39) | Condo (title) | 0BR/1BA sleeps 4 | $4k $78/nt · 32% occ $4k × 1.10 bed = $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Blissful Little Dreams Studio 0.1 km · 4.50★ (84) | Entire condo | 1BR/1BA sleeps 4 | $11k $88/nt · 46% occ $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo para 4 con piscina y A/C 0.1 km · 5.00★ (35)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $10k $124/nt · 39% occ $10k × 0.80 bed = $8k | Strong | — | |
A Dream of a Studio in Ocotal 0.2 km · 4.50★ (20) | Condo (title) | 0BR/1BA sleeps 2 | $16k $82/nt · 64% occ $16k × 1.10 bed = $18k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Paradise Studio 0.2 km · 4.50★ (127) | Condo (title) | 1BR/1BA sleeps 2 | $4k $109/nt · 34% occ $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Renovated studio in Sweet Dreams complex 0.2 km · 4.50★ (39)walk to beach | Rental unit → Condo (title) Entire rental unit | 0BR/1BA sleeps 2 | $11k $68/nt · 49% occ $11k × 1.10 bed = $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Paradise in Costa Rica 0.2 km · 5.00★ (35)provenwalk to beach | Entire condo | 2BR/2BA sleeps 4 | $19k $147/nt · 68% occ $19k × 0.80 bed = $15k | Strong | — | |
One bedroom condo in La Colina, Ocotal 0.3 km · 4.50★ (24) | Condo (title) | 1BR/1BA sleeps 3 | $6k $61/nt · 80% occ $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful pool and near 2 tropical beaches 0.4 km · 5.00★ (55)provenstrong opwalk to beach | Entire condo | 2BR/2BA sleeps 5 | $14k $127/nt · 58% occ $14k × 0.80 bed × 0.93 operator = $10k | Strong | — | |
Serena Suites Condo H2 0.4 km · 5.00★ (9) | Condo (title) | 2BR/2BA sleeps 6 | $9k $118/nt · 64% occ $9k × 0.80 bed = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
LOTUS Studio 3 Mariposa - No Hidden Fees! 0.6 km · 4.50★ (169)walk to beachtier b | Condo (title) | 0BR/1BA sleeps 2 | $7k $70/nt · 49% occ $7k × 1.10 bed = $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sweet dreams jungle condo 0.7 km · 4.50★ (7)tier b | Condo (title) | 1BR/1BA sleeps 2 | $5k $91/nt · 18% occ $5k × 0.88 loc = $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfortable Beach Front, Great Views & Snorkeling 0.8 km · 5.00★ (58)provenstrong opbeachfrontocean viewtier b | Entire condo | 2BR/2BA sleeps 5 | $22k $120/nt · 59% occ $22k × 0.80 bed × 0.66 loc × 0.93 operator = $11k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Close to Ocotal beach just 6 minute walk. 0.9 km · 5.00★ (48)provenwalk to beachtier b | Entire condo | 2BR/2BA sleeps 5 | $12k $107/nt · 41% occ $12k × 0.80 bed = $10k | Strong | Did not enter weighted blend. | |
*Ocotal Dream* - Lovely studio fully equiped 0.9 km · 4.50★ (87)walk to beachtier b | Entire condo | 1BR/1BA sleeps 3 | $8k $67/nt · 50% occ $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Little Dreams Ocotal Costa Rica - Studio 0.9 km · 4.50★ (13)tier b | Condo (title) | 1BR/1BA sleeps 4 | $7k $67/nt · 55% occ $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo Ocotal 0.9 km · 4.00★ (3)tier b | Condo (title) | 2BR/3BA sleeps 6 | $2k $172/nt · 29% occ $2k × 0.80 bed = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous Luxury View 2 Master Suites Condo! 1.0 km · 5.00★ (16)luxe STR (title) | Condo (title) | 2BR/3BA sleeps 5 | $44k $254/nt · 50% occ $44k × 0.80 bed × 0.86 luxe = $30k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunny 2BR | Balcony | Pool | Kitchenette 1.0 km · 4.50★ (29)tier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $5k $159/nt · 21% occ $5k × 0.80 bed = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Newly Remodeled Studio/ Ocotal Beach • Pool & WiFi 1.1 km · 5.00★ (51)provenstrong opwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $13k $74/nt · 51% occ $13k × 0.93 operator = $12k | Strong | Did not enter weighted blend. | |
Marina Loft, cozy studio ! 1.1 kmtier c | Condo (title) | 0BR/1BA sleeps 4 | $6k $107/nt · 63% occ $6k × 1.10 bed = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Spectacular luxury ocean view 2 bedroom condo 1.1 km · 4.50★ (3)ocean viewluxe STR (title)tier a | Condo (title) | 2BR/3BA sleeps 4 | $49k $175/nt · 98% occ $49k × 0.80 bed × 0.86 luxe × 0.70 loc = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Flat surrounded by beautiful gardens and pool 1.2 km · 5.00★ (277)provenlegend opwalk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $12k $75/nt · 61% occ $12k × 0.81 operator = $9k | Strong | Did not enter weighted blend. | |
Beachloft to relax and enjoy 1.2 km · 5.00★ (96)provenstrong optier c | Entire condo | 0BR/1BA sleeps 3 | $15k $74/nt · 68% occ $15k × 1.10 bed × 0.93 operator = $15k | Fair | Did not enter weighted blend. | |
Ocean View from balcony, bedroom & living room. 1.2 km · 5.00★ (30)walk to beachocean viewtier b | Entire condo | 2BR/1BA sleeps 4 | $36k $228/nt · 89% occ $36k × 0.80 bed × 0.74 loc = $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playa del Coco Stunning Ocean View Condo 1.2 km · 5.00★ (20)ocean viewtier a | Condo (title) | 2BR/3BA sleeps 4 | $50k $221/nt · 64% occ $50k × 0.80 bed × 0.70 loc = $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Breathtaking ocean view, just steps to the beach 1.2 km · 5.00★ (59)provenstrong opbeachfrontocean viewtier b | Entire condo | 2BR/1BA sleeps 5 | $24k $149/nt · 54% occ $24k × 0.80 bed × 0.66 loc × 0.93 operator = $12k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Lovely one bedroom studio w/pool - Playas Del Coco 1.3 km · 4.50★ (68)walk to beachtier c | Entire condo | 1BR/1BA sleeps 2 | $7k $57/nt · 52% occ $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
★ Flat 4 - Modern 2 BR 2 Bath - 300m from beach ★ 1.6 km · 4.50★ (35) | Entire condo | 2BR/2BA sleeps 6 | $20k $151/nt · 63% occ $20k × 0.80 bed × 0.88 loc = $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
El Paraíso Jungle Studio 1.6 km · 4.50★ (16) | Condo (title) | 1BR/1BA sleeps 2 | $5k $78/nt · 65% occ $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playas del Coco, Cozy 2 bedrooms 1.7 km · 5.00★ (53)provenstrong opwalk to beach | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $26k $126/nt · 73% occ $26k × 0.80 bed × 0.93 operator = $19k | Fair | Did not enter weighted blend. | |
ResortTranquilo- 1BR 1 Bath Apt C6 1.8 km · 0.00★ (1) | Condo (title) | 1BR/1BA sleeps 2 | $11k $283/nt · 45% occ $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Nangu Apartment in Coco 1.9 km · 5.00★ (26) | Rental unit → Condo (title) Entire rental unit | 2BR/1BA sleeps 4 | $9k $134/nt · 52% occ $9k × 0.80 bed = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Garza Real #13 Las Palmas 2.0 km · 0.00★ (2) | Condo (title) | 1BR/1BA sleeps 4 | $5k $85/nt · 53% occ $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Renovated Apartment in Villa Riviera, Las Palmas! 2.0 km · 4.50★ (35)walk to beach | Entire condo | 2BR/2BA sleeps 4 | $12k $138/nt · 70% occ $12k × 0.80 bed × 0.88 loc = $9k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfortable ground floor studio 2.1 km · 0.00★ (2) | Condo (title) | 1BR/1BA sleeps 3 | $7k $94/nt · 47% occ $7k × 0.88 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cocomarindo-Ground floor in front of the pool 2.1 km · 5.00★ (68)provenstrong opwalk to beach | Entire condo | 1BR/1BA sleeps 4 | $15k $112/nt · 60% occ $15k × 0.93 operator = $14k | Fair | Did not enter weighted blend. | |
Private Terrace, Whale Views & Concierge 2.1 km · 5.00★ (81)provenstrong opocean view | Entire condo | 2BR/2BA sleeps 4 | $36k $175/nt · 57% occ $36k × 0.80 bed × 0.71 loc × 0.93 operator = $19k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
CocoCabana#3 walk to everything in Coco 2.2 km · 5.00★ (59)provenstrong opwalk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $10k $77/nt · 42% occ $10k × 0.93 operator = $10k | Fair | Did not enter weighted blend. | |
Villa with Pool, Gated Playas del Coco Getaway 2.2 km · 5.00★ (40)proventier a | Entire condo | 2BR/2BA sleeps 4 | $28k $127/nt · 67% occ $28k × 0.80 bed = $22k | Fair | Did not enter weighted blend. | |
Cococabana #1walk to everything in Playas Del Coco 2.2 km · 5.00★ (64)walk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $3k $66/nt · 24% occ $3k × 0.93 loc = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfort & Location in Las Palmas, Playas del Coco 2.2 km · 4.50★ (3) | Condo (title) | 2BR/2BA sleeps 4 | $12k $135/nt · 40% occ $12k × 0.80 bed × 0.88 loc = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachtown Oasis beside Avenue Centrale in Coco 2.2 km · 5.00★ (141)provenelite opwalk to beachocean viewtier b | Entire condo | 2BR/2BA sleeps 4 | $18k $93/nt · 60% occ $18k × 0.80 bed × 0.74 loc × 0.88 operator = $9k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Coco Beach Serenity 1 2.2 km · 5.00★ (34)provenwalk to beach | Entire condo | 2BR/2BA sleeps 5 | $20k $155/nt · 52% occ $20k × 0.80 bed = $16k | Fair | Did not enter weighted blend. | |
Cococabana #4walk toeverything in Playas Del Coco! 2.3 km · 4.50★ (83)walk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $8k $82/nt · 38% occ $8k × 0.97 loc = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Studio 1 with balcony just 100 m to the beach 2.3 km · 4.50★ (92) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $8k $58/nt · 59% occ $8k × 0.88 loc = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview 2-Bedroom Condo Pacifico Gated Community 2.3 km · 5.00★ (164)provenelite opocean viewtier a | Entire condo | 2BR/2BA sleeps 5 | $30k $132/nt · 81% occ $30k × 0.80 bed × 0.69 loc × 0.88 operator = $14k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Cozy 1BR w/ Pool View • Near Beach • Fast WiFi 2.3 km · 5.00★ (65)provenstrong opwalk to beachtier a | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $16k $108/nt · 78% occ $16k × 0.93 loc × 0.93 operator = $14k | Fair | Did not enter weighted blend. | |
Pacifico, 1st Fl, 1BR, 1B, Playa del Coco 2.3 km · 5.00★ (34)provenwalk to beachocean view | Entire condo | 1BR/1BA sleeps 4 | $22k $146/nt · 50% occ $22k × 0.69 loc = $16k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Walk to Beach • Pool • Super Location 2.4 km · 5.00★ (64)provenstrong opwalk to beach | Entire condo | 0BR/1BA sleeps 2 | $8k $76/nt · 40% occ $8k × 1.10 bed × 0.93 operator = $8k | Fair | Did not enter weighted blend. | |
Casa Trópicoco in beautiful Playa del Coco 2.4 km · 5.00★ (36)provenwalk to beach | Entire condo | 2BR/2BA sleeps 4 | $16k $191/nt · 40% occ $16k × 0.80 bed = $13k | Fair | Did not enter weighted blend. | |
Studio 2 with balcony just 100 m to the beach 2.4 km · 4.50★ (48) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $8k $60/nt · 53% occ $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Condo w/ Terrace, Pools & Beach Club Access 2.4 km · 5.00★ (97)provenstrong opwalk to beachocean viewluxe STR (title) | Entire condo | 2BR/2BA sleeps 4 | $33k $182/nt · 58% occ $33k × 0.80 bed × 0.86 luxe × 0.69 loc × 0.93 operator = $15k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Costa Rica Studio Oasis/Walking Distance to Beach 2.5 km · 5.00★ (20)walk to beachtier b | Entire condo | 1BR/1BA sleeps 2 | $12k $118/nt · 47% occ $12k × 0.97 loc = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Stylish 2BR Condo | BBQ+Wifi/Close to Beach 2.5 km · 5.00★ (18)walk to beach | Condo (title) | 2BR/2BA sleeps 4 | $30k $163/nt · 60% occ $30k × 0.80 bed × 0.93 loc = $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
El Coco Beach Apartment A/C fully equipped 2.5 km · 5.00★ (288)provenlegend op | Condo (title) | 2BR/2BA sleeps 5 | $13k $83/nt · 55% occ $13k × 0.80 bed × 0.81 operator = $8k | Loose | Did not enter weighted blend. | |
Lindo apatramento en zona tranquila de Las Palmas 2.6 km · 5.00★ (218)provenlegend opwalk to beach | Entire condo | 1BR/1BA sleeps 3 | $16k $85/nt · 54% occ $16k × 0.81 operator = $13k | Fair | Did not enter weighted blend. | |
Las Torres, 43 2.6 km · 4.50★ (192)walk to beach | Entire serviced apartment | 1BR/1BA sleeps 3 | $17k $69/nt · 72% occ $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Cozy Tropical Condo 300m from beach 2.6 km · 4.50★ (124)walk to beach | Entire condo | 2BR/1BA sleeps 4 | $11k $118/nt · 35% 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). | |
Las Torres N 25 2.6 km · 4.50★ (207)walk to beach | Entire condo | 1BR/1BA sleeps 3 | $20k $78/nt · 77% occ $20k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Verde 2b/2b Completely Renovated Ground Unit 2.6 km · 5.00★ (30)tier a | Entire condo | 2BR/2BA sleeps 6 | $8k $95/nt · 55% 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). | |
Pacifico C507 2 Bedroom/2 Bath 2.6 km · 5.00★ (54)provenstrong opocean view | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $31k $131/nt · 73% occ $31k × 0.80 bed × 0.71 loc × 0.93 operator = $17k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Pacifico Escape • King Bed + Fast WiFi/Laundry 2.6 km · 5.00★ (34)provenwalk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $30k $132/nt · 76% occ $30k × 0.96 loc = $28k | Fair | Did not enter weighted blend. | |
Coco Turquoise 13. Condo walking distance to beach 2.7 km · 4.50★ (25)tier a | Condo (title) | 2BR/1BA sleeps 5 | $15k $125/nt · 42% 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). | |
Lovely 2 bdrm Condo in Pacifico 2.7 km · 5.00★ (65) | Entire condo | 2BR/2BA sleeps 4 | $3k $158/nt · 26% occ $3k × 0.80 bed × 0.93 loc = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Studio Near Beach | A/C + Great WIFI/Free Parking 2.7 km · 4.50★ (18)walk to beachtier b | Condo (title) | 0BR/1BA sleeps 2 | $12k $69/nt · 66% occ $12k × 1.10 bed = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lovely Condo In Playa del Coco 2.8 km · 5.00★ (84)provenstrong opwalk to beach | Entire condo | 2BR/2BA sleeps 4 | $14k $107/nt · 49% occ $14k × 0.80 bed × 0.93 operator = $11k | Loose | Did not enter weighted blend. | |
Pacífico Condo With An Enjoyable Coco Experience 2.8 km · 5.00★ (228)provenlegend opwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 4 | $26k $107/nt · 78% occ $26k × 0.93 loc × 0.81 operator = $20k | Fair | Did not enter weighted blend. | |
Idyllic Condo with Ocean-View Rooftop terrace 2.8 km · 5.00★ (21)ocean view | Condo (title) | 1BR/2BA sleeps 4 | $17k $104/nt · 51% occ $17k × 0.74 loc = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Beach Second Floor Studio with Hill view 2.8 km · 5.00★ (17)tier b | Condo (title) | 0BR/1BA sleeps 2 | $9k $74/nt · 50% occ $9k × 1.10 bed × 0.97 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Newly Remodeled Condo MS #1 With 200MB Internet 2.9 km · 4.50★ (25) | Condo (title) | 2BR/2BA sleeps 4 | $20k $135/nt · 67% 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). | |
OCEAN VIEW COMFORTABLE CONDO BY THE OWNER, 6 POOLS 2.9 km · 5.00★ (248)provenlegend opwalk to beachocean viewtier b | Entire condo | 2BR/2BA sleeps 5 | $27k $151/nt · 57% occ $27k × 0.80 bed × 0.72 loc × 0.81 operator = $13k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
(11) Beautiful 2 Bedroom Condo, Steps to the Beach 2.9 km · 5.00★ (60)provenstrong opwalk to beachtier b | Entire condo | 2BR/2BA sleeps 4 | $20k $83/nt · 86% occ $20k × 0.80 bed × 0.93 operator = $15k | Loose | Did not enter weighted blend. | |
Oceanview Priv. Rooftop 6 Pools walk to the beach 2.9 km · 5.00★ (135)provenelite opwalk to beachocean viewtier b | Entire condo | 1BR/1BA sleeps 3 | $21k $124/nt · 60% occ $21k × 0.69 loc × 0.88 operator = $13k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Coco Sunset Studio - Ocean View 3.0 km · 5.00★ (38)provenwalk to beachocean viewtier b | Entire condo | 1BR/1BA sleeps 2 | $20k $110/nt · 74% occ $20k × 0.74 loc = $15k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
New Studio in Coco Beach 3.0 km · 4.50★ (7)tier a | Condo (title) | 1BR/1BA sleeps 2 | $12k $133/nt · 28% occ $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New apartment in Coco Beach 3.0 km · 0.00★ (2)tier a | Condo (title) | 2BR/1BA sleeps 4 | $12k $170/nt · 25% 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). | |
2 Bed 2 Bath condo with pool 3.0 km · 5.00★ (21)tier b | Condo (title) | 2BR/2BA sleeps 6 | $18k $108/nt · 52% occ $18k × 0.80 bed × 0.93 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
A little bit of Paradise Ground Floor Studio 3.0 km · 5.00★ (3)tier b | Condo (title) | 0BR/1BA sleeps 2 | $7k $89/nt · 56% occ $7k × 1.10 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Beach condo for your vacation or WFH 3.0 km · 5.00★ (41)provenwalk to beachtier b | Entire condo | 2BR/2BA sleeps 4 | $12k $109/nt · 49% occ $12k × 0.80 bed = $9k | Loose | Did not enter weighted blend. | |
Lindo apartamento en mejor zona de Las Palmas 3.0 km · 5.00★ (106)provenelite opwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $11k $68/nt · 58% occ $11k × 0.88 operator = $10k | Fair | Did not enter weighted blend. | |
Modern Condo w/ Pool in Coco Beach 3.0 km · 5.00★ (35)tier a | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 6 | $16k $168/nt · 58% 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). | |
Convenient 1BR Waterview Club Voca | Patio 3.0 km · 4.50★ (28)tier b | Rental unit Entire rental unit | 0BR/1BA sleeps 3 | $2k $120/nt · 26% occ $2k × 1.10 bed = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Bright Loft-Style Apartment Near the Beach 3.1 km · 5.00★ (4)walk to beachtier b | Condo (title) | 2BR/1BA sleeps 4 | $17k $110/nt · 61% occ $17k × 0.80 bed = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Studio Comfort in the Heart of Las Palmas 3.1 km · 4.50★ (5)tier b | Condo (title) | 1BR/1BA sleeps 2 | $2k $97/nt · 35% occ $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
THE 5* CONDO 63- Jade beach 3.2 km | Condo (title) | 2BR/2BA sleeps 4 | $3k $117/nt · 93% occ $3k × 0.80 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Rooftop w/ ocean view | Studio 3.5 km · 4.50★ (46)ocean viewtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $18k $65/nt · 80% occ $18k × 0.71 loc = $13k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Ocean View Condo | Peaceful 2BR Retreat 3.8 km · 5.00★ (67)provenstrong opocean viewluxe STR (title) | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $20k $149/nt · 48% occ $20k × 0.80 bed × 0.86 luxe × 0.71 loc × 0.93 operator = $9k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. |
§2
Assignment scope & assumptions
- Engine
- V5 · condo
- Blend method
- Weighted blend
- Estimate basis
- Reconciled 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
- Condos · STR rentable
- Size
- 1BR / 1BA · 344 sqft
- Asking
- $69k
- Community
- Little Dream · Budget (C)
- Gallery segment
- Standard
- Traits
- beachClose, pool, ac, patio, outdoor_dining, crib
- Headline yield
- $8k/yr ÷ $69k = 11.6% gross
§4
Market search criteria
- Radius: 4 km from subject coordinates.
- Bed band: 1BR ±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 condo · 4 comps · complex.
- 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 search206All unique STR comps within 4 km of subject pin.
2Proven operators924.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted6024 received positive weight after filters.
4Headline blend4Positive-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 — walk-to-beach comps only (subject is not beachfront).
- Thin Little Dream community proof (4/6 proven) — corridor comps kept; cross-community down-weighted. Pin ±1BR — 4 of 4 within 500 m (prefer proximate over far exact; exact nearby 1/3). Weight share cap — no comp above 40% of headline blend.
- Our estimate comps frozen at enrich — 4 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.
- 2×Community tier−12% Little Dream STR band (Budget (C))
- 3Comp weight60% map distance · 40% bedroom matchCloser same-bed comps rank higher; view/walk/luxury/operator descale applied separately.
- 4×Near-small-proofConservative bed bridgeV5 condo — no band winsor; weights encode community, view, and walk spread.
- 5→Weighted bandLow / reconciled / high on 4 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
- 6→Headline revenueReconciled indication → $8k/yr
- 7÷Gross yield$8k ÷ $69k = 11.6%
§7
Rejected from pool
234 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 (146)View alignment (20)Outside headline blend (20)Product type mismatch (12)Walk / beach alignment (4)
§8
Reconciliation
- Headline revenue uses the Reconciled indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Tropical Paradise in Costa Rica (38.5% of weighted blend).
- 4 of 4 headline comps carry bed, luxury, location, or operator descale before weighting.
Community tier
- Little Dream — Budget (C).
- Same-complex proven STR preferred; ≥3 nearby proven condo comps can anchor when in-complex is thin or unlisted.
- Corridor villa comps do not anchor budget condo headlines.
V5 condo engine
- Condo lane — spread from community tier, finish/positioning, view and walk alignment (not pool table stakes).
- Strict product type: villa/home STR titles are hard-excluded; condo/apt types only (Airbnb propertyType + title).
- No corridor band winsor or geo pool-gap — comp weights carry location and product fit.
- Basis: V5 condo · 4 comps · complex.
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 — walk-to-beach comps only (subject is not beachfront).
Product positioning (tier 2)
- Gallery segment: standard.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
Our estimate revenue
- Published estimate: Reconciled indication ~$8k/yr → ~11.6% gross on $69k asking.
- Basis: V5 condo · 4 comps · complex.
- The comp tables below list exactly which rentals received positive weight in this estimate blend.
Other recipe adjustments
- + Thin Little Dream community proof (4/6 proven) — corridor comps kept; cross-community down-weighted. Pin ±1BR — 4 of 4 within 500 m (prefer proximate over far exact; exact nearby 1/3). Weight share cap — no comp above 40% of headline blend.
- + Strong local condo proof — headline uses reconciled (median) indication.
- Missing vs local winners (capex to close gap): Gym / fitness, Hot tub, BBQ / grill.
- Top-quartile band uses p75 of the same proven-operator comp pool.
Deal score ingredients
- Projected gross yield: 12% gross yield (35/55 pts)
- Discount vs comps-implied value: 9% below comps-implied value (12/30 pts)
- Revenue potential: ~$8k/yr Reconciled indication revenue (0/15 pts)
Flags & exclusions
- Few or scattered nearby rentals behind this estimate — lower confidence.
- Wide spread in comp revenue — operators disagree on what this profile earns.
- List price is unusually low for the Gold Coast — confirm it isn't a parse error, land, or a fractional share.
§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.