walk to beach
Playa Ocotal · Guanacaste
CAOBA BEACH HOUSE
Homes · 3 bd · 3.5 ba · 3,197 sqft
$740,000
View broker listing ↗via Tres Amigos Realty · 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%
$13k/yr
Moderate
4%
$31k/yr
Optimistic
6%
$47k/yr
We're not perfect — we're working to make these numbers as accurate as possible. Spot an error, or have an idea? Let us know.
1 free intel view left · No account needed yet — each new property report or rental read uses one credit in this browser. for unlimited access.
Methodology
Comps & math
Start with the estimate blend — then scope, subject, search criteria, funnel, reconciliation, and exclusions. Same deterministic engine as the published estimate.
§1
Estimate blend & adjustments
Yearly income from the comps that move our published estimate — map synced with the table. Switch to Your estimate to pick which Airbnbs to use (same math, your set). Map yield stays our published number.
Pick at least 2 Airbnbs to estimate.
🏠 Subject 130 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (130 of 130 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
130 of 130 · 43 proven / 87 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
OCEAN VIEW 3 BEDROOM HOUSE STEPS TO THE BEACH! 0.1 km · 5.00★ (32)walk to beachocean viewtier b | Home / villa (title) | 3BR/2BA sleeps 6 | $9k $218/nt · 34% occ $9k × 0.74 loc = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful beachfront vacation home 0.2 km · 5.00★ (65)walk to beachocean viewtier b | Entire villa | 4BR/3BA sleeps 8 | $7k $285/nt · 60% occ $7k × 0.91 bed = $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocotal Beach House - 4 Bedroom 3 Bath 0.2 km · 5.00★ (38)provenwalk to beachtier b | Entire home | 4BR/3BA sleeps 8 | $26k $210/nt · 59% occ $26k × 0.91 bed = $24k | Strong | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Villa Perla Del Mar > 3 bed w/pool- walk to beach 0.2 km · 5.00★ (16)walk to beachtier b | Home / villa (title) | 3BR/3BA sleeps 8 | $84k $591/nt · 70% occ $84k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sunny 2BR | Balcony | Pool | Kitchenette 0.2 km · 4.50★ (29)tier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $5k $159/nt · 21% occ $5k × 1.25 bed = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private oceanview home w/pool,short walk to beach! 0.2 km · 5.00★ (177)provenelite opwalk to beachocean viewtier b | Entire home | 3BR/4BA sleeps 6 | $67k $354/nt · 77% occ $67k × 0.66 loc × 0.88 operator = $38k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Beach Front Playa Ocotal Condo 0.3 km · 5.00★ (104)provenelite opbeachfronttier b | Entire townhouse | 2BR/2BA sleeps 5 | $25k $126/nt · 67% occ $25k × 1.25 bed × 0.88 loc × 0.88 operator = $25k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
360 Views Ocean and Jungle House! 0.3 km · 5.00★ (58)provenstrong opwalk to beachocean viewtier b | Entire home | 3BR/4BA sleeps 8 | $98k $625/nt · 57% occ $98k × 0.74 loc × 0.93 operator = $68k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
The Lighthouse Ocotal. Close to the beach. 0.3 km · 5.00★ (254)provenlegend opwalk to beachocean viewtier b | Lighthouse | 4BR/3BA sleeps 11 | $58k $332/nt · 76% occ $58k × 0.91 bed × 0.74 loc × 0.81 operator = $32k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Welcome to newly renovated Casa Playa Ocotal. 0.4 km · 0.00★ (1)tier b | Home / villa (title) | 4BR/4BA sleeps 12 | $37k $571/nt · 32% occ $37k × 0.91 bed = $34k | Strong | 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 0.4 km · 0.00★ (1)luxe STR (title)tier b | Home / villa (title) | 3BR/3BA sleeps 8 | $30k $288/nt · 39% occ $30k × 0.86 luxe = $26k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Expansive Views of Papagayo Bay, Private Pool 0.4 km · 5.00★ (64)provenstrong opbeachfrontocean viewtier b | Entire villa | 3BR/4BA sleeps 7 | $82k $444/nt · 88% occ $82k × 0.66 loc × 0.93 operator = $50k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Ocotal Villa: Relaxation Meets The Tropics. 0.4 km · 5.00★ (5)tier b | Home / villa (title) | 4BR/4BA sleeps 12 | $64k $609/nt · 35% occ $64k × 0.91 bed = $58k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Relaxing 3BR Oceanview Condo | 2 Balconies 0.6 km · 5.00★ (61)ocean viewtier b | Entire townhouse | 3BR/3BA sleeps 6 | $6k $223/nt · 29% occ $6k × 0.74 loc = $4k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocotal Beach, Azul Paraiso 4A Villa with Oceanview 0.6 km · 5.00★ (65)provenstrong opwalk to beachocean viewtier b | Entire villa | 3BR/3BA sleeps 6 | $74k $391/nt · 75% occ $74k × 0.74 loc × 0.93 operator = $51k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Stunning Ocean View Villa in Playa Coco/Ocotal 0.7 km · 5.00★ (7)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 8 | $42k $387/nt · 60% occ $42k × 0.74 loc = $31k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Cielo — 4BR Oceanview, Pool, Ocotal CR 0.7 km · 5.00★ (3)walk to beachocean viewtier b | Entire villa | 4BR/4BA sleeps 11 | $75k $565/nt · 38% occ $75k × 0.91 bed × 0.74 loc = $50k | Strong | 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 0.7 km · 5.00★ (34)provenwalk to beach | Home / villa (title) | 2BR/2BA sleeps 3 | $9k $88/nt · 47% occ $9k × 1.25 bed = $12k | Strong | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
The White House Costa Rica 0.7 km · 4.50★ (38)walk to beach | Entire villa | 3BR/4BA sleeps 6 | $12k $344/nt · 37% occ $12k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3BR Oceanview Bahia Pez Vela Resort | Balcony 0.8 km · 5.00★ (45)beachfrontocean viewtier b | Entire villa | 3BR/3BA sleeps 8 | $11k $442/nt · 21% occ $11k × 0.66 loc = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
4 Bedroom Beach Villa in Bahia Pez Vela Resort 0.8 km · 5.00★ (15)beachfrontocean viewtier b | Entire home | 4BR/4BA sleeps 9 | $64k $411/nt · 64% occ $64k × 0.91 bed × 0.88 loc = $51k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
3 BR Villa on Secluded Beach Bahia Pez Vela Ocotal 0.8 km · 5.00★ (32)provenbeachfrontocean viewtier b | Entire villa | 3BR/3BA sleeps 10 | $65k $392/nt · 52% occ $65k × 0.66 loc = $43k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Vacacional en Playas del Coco 1.3 km · 4.50★ (43) | Home / villa (title) | 3BR/2BA sleeps 10 | $18k $165/nt · 42% occ $18k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful 3 bedroom Condo 1.3 km · 5.00★ (38)provenocean view | Entire home | 3BR/4BA sleeps 6 | $22k $279/nt · 33% occ $22k × 0.74 loc = $17k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Breathtaking 3BR Oceanview | Balcony | Pool 1.4 km · 4.50★ (60)ocean view | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $18k $318/nt · 31% occ $18k × 0.71 loc = $13k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Paradise with a view! 3BR/3BA spacious luxury. 1.5 km · 5.00★ (61)provenstrong opwalk to beachocean viewluxe STR (title) | Entire townhouse | 3BR/3BA sleeps 6 | $70k $292/nt · 64% occ $70k × 0.86 luxe × 0.71 loc × 0.93 operator = $40k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Breathtaking Ocean View Spacious 3 Bedroom 3 Bath 1.5 km · 5.00★ (30)provenwalk to beachocean view | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $56k $333/nt · 59% occ $56k × 0.71 loc = $40k | Strong | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
4 King Suites | Heated Pool & Oceanview Terraces 1.5 km · 5.00★ (26)ocean viewtier a | Entire villa | 4BR/6BA sleeps 10 | $110k $564/nt · 68% occ $110k × 0.91 bed × 0.70 loc = $70k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Encanto 1.6 km · 5.00★ (28)ocean viewtier a | Entire home | 4BR/6BA sleeps 10 | $152k $737/nt · 62% occ $152k × 0.91 bed × 0.94 loc = $130k | 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 1.6 km · 5.00★ (19)ocean viewtier a | Home / villa (title) | 3BR/4BA sleeps 6 | $34k $249/nt · 47% occ $34k × 0.70 loc = $24k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Morera 1.7 km · 3.50★ (7) | Home / villa (title) | 3BR/1BA sleeps 10 | $3k $94/nt · 14% occ $3k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Halcón • Modern Luxury Villa • Ocean Views 1.7 kmocean viewluxe STR (title)tier a | Home / villa (title) | 4BR/5BA sleeps 8 | $24k $923/nt · 28% occ $24k × 0.91 bed × 0.86 luxe × 0.70 loc = $13k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hermosa Casa Frente al mar - Playa del coco 1.8 km · 4.50★ (68)beachfrontocean view | Entire home | 3BR/2BA sleeps 7 | $30k $275/nt · 36% occ $30k × 0.88 loc = $26k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle Oasis w/ Private Pool Casa Cala 1.8 km · 5.00★ (40)proventier a | Entire home | 4BR/5BA sleeps 8 | $105k $524/nt · 55% occ $105k × 0.91 bed × 0.94 loc = $90k | Fair | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Luxury Sunset Villa | Pool + Ocean View | Coco 1.9 kmocean viewluxe STR (title)tier a | Home / villa (title) | 4BR/5BA sleeps 8 | $42k $554/nt · 37% occ $42k × 0.91 bed × 0.86 luxe × 0.74 loc = $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Shantí: Your Private Paradise Above the Bay 2.0 km · 5.00★ (7)tier a | Home / villa (title) | 3BR/4BA sleeps 8 | $30k $341/nt · 53% occ $30k × 0.94 loc = $28k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Playera Ideal con amplios espacios y cercanía 2.0 km · 0.00★ (2) | Home / villa (title) | 4BR/1BA sleeps 5 | $12k $108/nt · 47% occ $12k × 0.91 bed = $11k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Piscina Privada - Casa Salmar 2.0 km · 0.00★ (1) | Home / villa (title) | 3BR/3BA sleeps 12 | $8k $277/nt · 18% occ $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aurora with Private Patio & Pool 2.1 km · 5.00★ (8) | Home / villa (title) | 2BR/2BA sleeps 4 | $19k $137/nt · 66% occ $19k × 1.25 bed = $24k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
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 | 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 2.1 km · 0.00★ (1)tier a | Home / villa (title) | 3BR/4BA sleeps 6 | $53k $403/nt · 89% occ $53k × 0.94 loc = $50k | Strong | 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 2.1 km · 5.00★ (23) | Home / villa (title) | 3BR/2BA sleeps 6 | $40k $254/nt · 75% occ $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Estelia, Beach Front 2.2 km · 5.00★ (42)provenbeachfrontocean view | Entire home | 2BR/2BA sleeps 6 | $51k $237/nt · 59% occ $51k × 1.25 bed × 0.66 loc = $41k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Alborada, Beach Front 2.2 km · 5.00★ (34)provenwalk to beachocean view | Entire home | 4BR/2BA sleeps 10 | $73k $338/nt · 70% occ $73k × 0.91 bed × 0.74 loc = $49k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Beautiful Coco Bay Retreat House 2.2 km · 4.50★ (12)tier a | Home / villa (title) | 2BR/2BA sleeps 4 | $36k $217/nt · 71% occ $36k × 1.25 bed × 0.94 loc = $43k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful 3+1 bedroom villa with pool 2.2 km · 4.50★ (35) | Home / villa (title) | 4BR/3BA sleeps 8 | $14k $183/nt · 41% occ $14k × 0.91 bed = $13k | 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 2.4 km · 5.00★ (503)provenlegend opwalk to beachtier b | Entire home | 2BR/3BA sleeps 4 | $51k $200/nt · 68% occ $51k × 1.25 bed × 0.97 loc × 0.81 operator = $50k | Fair | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Casa Luna | Private Pool Escape Near Coco 2.4 km · 0.00★ (2)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $2k $238/nt · 56% occ $2k × 0.96 loc = $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Sol | Private Pool Retreat Near Coco 2.4 km · 0.00★ (2)tier b | Home / villa (title) | 3BR/2BA sleeps 6 | $4k $244/nt · 92% occ $4k × 0.96 loc = $4k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Vista Ventosa 2.5 km · 5.00★ (6) | Home / villa (title) | 3BR/4BA sleeps 6 | $38k $307/nt · 41% occ $38k | 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 2.5 km · 5.00★ (53)provenstrong opwalk to beach | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $26k $126/nt · 73% occ $26k × 1.25 bed × 0.93 operator = $30k | Fair | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Villa Coco Sochil with pool. Playas del Coco 2.5 km · 5.00★ (94)provenstrong opwalk to beach | Entire villa | 4BR/3BA sleeps 12 | $47k $303/nt · 63% occ $47k × 0.91 bed × 0.88 loc × 0.93 operator = $35k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Live the Pura Vida Life at Beautiful Casa B 2.5 km · 4.00★ (3) | Home / villa (title) | 3BR/2BA sleeps 6 | $7k $240/nt · 48% occ $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean view house, Playas del Coco, Guanacaste 2.5 km · 5.00★ (54)provenstrong opocean view | Entire home | 4BR/4BA sleeps 8 | $31k $248/nt · 41% occ $31k × 0.91 bed × 0.74 loc × 0.93 operator = $19k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Napoleon • New Luxe 4BR Villa w/ Ocean View 2.6 km · 5.00★ (29)beachfrontocean viewluxe STR (title) | Entire home | 4BR/4BA sleeps 12 | $105k $513/nt · 67% occ $105k × 0.91 bed × 0.86 luxe × 0.66 loc = $54k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Cecilia - Playas del Coco 2.6 km · 5.00★ (11) | Home / villa (title) | 3BR/2BA sleeps 6 | $17k $197/nt · 39% occ $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Colonial Pool & Garden | 4BR, 4BA 2.6 km · 4.50★ (85) | Home / villa (title) | 4BR/4BA sleeps 8 | $7k $128/nt · 44% occ $7k × 0.91 bed = $7k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
**Coco's Beach House/Private Pool/24/7 Security** 2.6 km · 5.00★ (3) | Home / villa (title) | 2BR/3BA sleeps 8 | $17k $256/nt · 72% occ $17k × 1.25 bed = $21k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
El Coco House for 7 shared pool close to the beach 2.8 km · 4.50★ (21)walk to beach | Home / villa (title) | 3BR/3BA sleeps 7 | $28k $200/nt · 42% occ $28k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
El Encanto del Pacifico in Puerto Carrillo 2.8 km · 5.00★ (9)ocean viewtier b | Entire home | 4BR/3BA sleeps 8 | $100k $527/nt · 70% occ $100k × 0.91 bed × 0.95 loc = $86k | Loose | 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 2.8 km · 4.00★ (11) | Home / villa (title) | 3BR/1BA sleeps 5 | $6k $134/nt · 32% occ $6k | 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 2.8 km · 5.00★ (28)walk to beach | Entire home | 2BR/2BA sleeps 5 | $35k $186/nt · 62% occ $35k × 1.25 bed = $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Laurie 2.8 km · 0.00★ (1) | Home / villa (title) | 3BR/3BA sleeps 6 | $21k $195/nt · 44% occ $21k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Arrecifes #14 3.0 km · 5.00★ (74)provenstrong optier b | Entire home | 2BR/2BA sleeps 7 | $21k $124/nt · 51% occ $21k × 1.25 bed × 0.93 operator = $25k | Loose | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Condominio Arrecifes en Playas del Coco 3.0 km · 4.50★ (58)tier b | Entire home | 3BR/2BA sleeps 8 | $40k $160/nt · 67% occ $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfortable & Safe Coco beach house 3.1 km · 4.50★ (117)tier b | Entire home | 3BR/2BA sleeps 6 | $15k $85/nt · 59% occ $15k × 0.97 loc = $15k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de la Selva - Luxury Jungle Living 3.1 km · 5.00★ (40)provenluxe STR (title)tier b | Entire home | 3BR/3BA sleeps 8 | $86k $382/nt · 83% occ $86k × 0.86 luxe × 0.95 loc = $47k | Fair | — | |
Casa en Playas del Coco 3.1 km · 4.50★ (303)tier a | Home / villa (title) | 3BR/2BA sleeps 12 | $25k $196/nt · 53% occ $25k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful home near beach 3.1 km · 5.00★ (25)walk to beach | Entire home | 3BR/3BA sleeps 8 | $18k $169/nt · 38% occ $18k | Fair | 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 3.2 km · 5.00★ (23)ocean view | Home / villa (title) | 2BR/2BA sleeps 4 | $22k $189/nt · 38% occ $22k × 1.25 bed × 0.74 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa céntrica con piscina 3.2 km · 5.00★ (91)provenstrong opwalk to beachtier a | Entire guesthouse | 4BR/3BA sleeps 12 | $43k $244/nt · 52% occ $43k × 0.91 bed × 0.93 loc × 0.93 operator = $34k | Loose | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Ocean View Villa | 4 Ensuite Suites | Pool 3.2 km · 5.00★ (31)provenocean view | Entire home | 4BR/4BA sleeps 8 | $30k $287/nt · 49% occ $30k × 0.91 bed × 0.74 loc = $20k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Coco Beach Prime Ocean View Villa Private pool 3.2 km · 4.50★ (181)ocean view | Entire home | 3BR/3BA sleeps 11 | $43k $290/nt · 45% occ $43k × 0.74 loc = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Alegre: 2-bedroom tiny house, close to beach! 3.3 km · 5.00★ (100)provenelite opwalk to beachtier b | Home / villa (title) | 2BR/1BA sleeps 5 | $8k $84/nt · 41% occ $8k × 1.25 bed × 0.97 loc × 0.88 operator = $8k | Loose | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Villa Edith 3.3 km · 5.00★ (112)provenelite optier a | Home / villa (title) | 4BR/5BA sleeps 12 | $23k $238/nt · 51% occ $23k × 0.91 bed × 0.88 operator = $19k | Loose | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Ocean view with private pool house: Isabela #6 3.4 km · 5.00★ (323)provenlegend opocean viewtier a | Entire home | 2BR/3BA sleeps 5 | $44k $215/nt · 96% occ $44k × 1.25 bed × 0.74 loc × 0.81 operator = $33k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Kokito Beach 3.4 km · 5.00★ (4)tier a | Home / villa (title) | 3BR/2BA sleeps 12 | $2k $252/nt · 47% occ $2k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Modern, Romantic House Pacifi with Pool 3.4 km · 5.00★ (27)ocean view | Entire home | 2BR/2BA sleeps 4 | $41k $294/nt · 45% occ $41k × 1.25 bed × 0.74 loc = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
House of winds, ocean view three story home 3.4 km · 0.00★ (1)ocean viewtier b | Home / villa (title) | 3BR/4BA sleeps 7 | $7k $249/nt · 31% occ $7k × 0.72 loc = $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfy Townhouse + Golf Cart • Strong Wi-Fi/BBQ 3.5 km · 5.00★ (18)walk to beach | Entire home | 4BR/4BA sleeps 8 | $42k $244/nt · 59% occ $42k × 0.91 bed × 0.93 loc = $36k | 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 3.5 km · 5.00★ (54)provenstrong opocean view | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $31k $131/nt · 73% occ $31k × 1.25 bed × 0.71 loc × 0.93 operator = $26k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Chic Boho Villa with Spacious Yard & Private Pool 3.5 km · 5.00★ (7)tier b | Home / villa (title) | 3BR/3BA sleeps 7 | $49k $345/nt · 64% occ $49k | Fair | 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 3.5 km · 5.00★ (32)proven | Entire townhouse | 3BR/3BA sleeps 6 | $13k $183/nt · 33% occ $13k | Fair | — | |
Casa Nido -nest house with mountain jungle view! 3.5 km · 5.00★ (23)tier b | Home / villa (title) | 3BR/3BA sleeps 9 | $20k $277/nt · 46% occ $20k × 0.95 loc = $19k | 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 3.5 km · 5.00★ (53)provenstrong opwalk to beachocean viewtier b | Entire villa | 3BR/3BA sleeps 8 | $41k $241/nt · 62% occ $41k × 0.74 loc × 0.93 operator = $28k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Coco Sunset - Pura Vida! Beach across the street! 3.6 km · 5.00★ (154)provenelite opwalk to beachocean viewtier b | Entire townhouse | 2BR/1BA sleeps 4 | $11k $93/nt · 53% occ $11k × 1.25 bed × 0.74 loc × 0.88 operator = $9k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Siete - Single-Level Oceanview Home with Pool 3.6 km · 0.00★ (1)ocean viewtier b | Home / villa (title) | 3BR/3BA sleeps 6 | $58k $690/nt · 91% occ $58k × 0.69 loc = $40k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private Villa | Gated CompIex w/Beach Club Access 3.7 km · 0.00★ (2)tier b | Home / villa (title) | 4BR/5BA sleeps 8 | $64k $643/nt · 63% occ $64k × 0.91 bed × 0.93 loc = $54k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
PuraVida Entire Beautiful Townhouse w/Pool 3 3.7 km · 5.00★ (26) | Entire townhouse | 3BR/3BA sleeps 6 | $5k $171/nt · 18% occ $5k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Private luxe villa with casita & pool in Isabella 3.7 km · 5.00★ (56)provenstrong opluxe STR (title)tier a | Entire villa | 4BR/4BA sleeps 9 | $25k $252/nt · 45% occ $25k × 0.91 bed × 0.86 luxe × 0.93 operator = $19k | Loose | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Casa Elena en la Isabela. 3.7 km · 5.00★ (15)tier a | Home / villa (title) | 3BR/2BA sleeps 8 | $36k $204/nt · 51% occ $36k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean view Casa Bella Julia Lomas del mar Pacific 3.7 km · 5.00★ (31)provenocean viewtier b | Home / villa (title) | 4BR/5BA sleeps 8 | $88k $628/nt · 57% occ $88k × 0.91 bed × 0.70 loc = $56k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Modern 3BR Villa-Pool & Open-Air Baths 3.7 km · 5.00★ (11)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $40k $351/nt · 67% occ $40k × 0.93 loc = $37k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Home away from HOME 3.7 km · 4.50★ (8)tier a | Home / villa (title) | 3BR/3BA sleeps 10 | $12k $150/nt · 35% occ $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Aguila 2B2B sleeps 4. 3.7 km · 5.00★ (20) | Home / villa (title) | 2BR/2BA sleeps 4 | $12k $120/nt · 37% occ $12k × 1.25 bed = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Villa w/Pool & BBQ Pacifico Coco Beach 3.7 km · 5.00★ (29)ocean viewtier b | Entire home | 3BR/3BA sleeps 6 | $59k $324/nt · 59% occ $59k × 0.69 loc = $41k | 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 3.7 km · 5.00★ (71)provenstrong opocean viewtier b | Entire villa | 3BR/4BA sleeps 8 | $88k $422/nt · 77% occ $88k × 0.69 loc × 0.93 operator = $57k | Fair | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Cielo Azul 3.7 km · 0.00★ (2) | Home / villa (title) | 3BR/3BA sleeps 6 | $46k $593/nt · 36% occ $46k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacifico Casa Oasis | Your Private Pool Escape 3.7 km · 5.00★ (3)tier b | Home / villa (title) | 4BR/3BA sleeps 8 | $2k $433/nt · 30% occ $2k × 0.91 bed × 0.93 loc = $2k | Loose | 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 3.8 km · 5.00★ (6) | Home / villa (title) | 2BR/2BA sleeps 5 | $5k $128/nt · 23% 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). | |
The Coco Beach House (Ocean Front) 3.8 kmbeachfront | Home / villa (title) | 4BR/4BA sleeps 9 | $51k $583/nt · 36% occ $51k × 0.91 bed × 0.88 loc = $41k | 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 3.8 km · 5.00★ (276)provenlegend opwalk to beachocean viewtier b | Entire home | 3BR/3BA sleeps 8 | $51k $316/nt · 58% occ $51k × 0.74 loc × 0.81 operator = $31k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Designer Villa, Ocean Views, Walk to Beach 3.8 km · 5.00★ (79)provenstrong opwalk to beachocean view | Entire home | 4BR/4BA sleeps 10 | $138k $1,057/nt · 43% occ $138k × 0.91 bed × 0.74 loc × 0.93 operator = $87k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Single Level Home - Ocean Views - Gated Community 3.9 km · 0.00★ (2)ocean viewtier b | Home / villa (title) | 4BR/5BA sleeps 8 | $33k $635/nt · 60% occ $33k × 0.91 bed × 0.69 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Mahalo Lily Unique Place 3.9 km · 5.00★ (45)provenwalk to beach | Entire home | 2BR/1BA sleeps 4 | $13k $116/nt · 39% occ $13k × 1.25 bed × 0.88 loc = $15k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Private Pool - Covered Patio - Single Level Home 3.9 km · 4.50★ (7)tier b | Home / villa (title) | 4BR/3BA sleeps 8 | $43k $439/nt · 39% occ $43k × 0.91 bed = $39k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa ALLEGRIA, Jewel on the mountain by the beach 3.9 km · 5.00★ (106)provenelite optier b | Entire home | 3BR/3BA sleeps 6 | $49k $278/nt · 64% occ $49k × 0.95 loc × 0.88 operator = $41k | Loose | — | |
Villa Sadhana - modern beach oasis/Host up to 20 4.0 km · 5.00★ (111)provenelite op | Entire villa | 4BR/3BA sleeps 10 | $84k $393/nt · 77% occ $84k × 0.91 bed × 0.88 operator = $67k | Loose | Left out of headline pin pool — Pin exact 3BR — 3 of 3 within 4.5 km. | |
Casa Bonnell Contry Villa 5 beds 3 full bathrooms 4.0 km · 5.00★ (3) | Home / villa (title) | 3BR/3BA sleeps 10 | $11k $310/nt · 37% occ $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gated Cliffside Home w/Vacation Planning Included 4.0 km · 5.00★ (26)ocean view | Entire villa | 4BR/5BA sleeps 12 | $190k $734/nt · 79% occ $190k × 0.91 bed = $173k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
BEACHFRONT Family Home -superb features - CEIBAMAR 4.0 km · 5.00★ (58)provenstrong opbeachfrontocean view | Entire villa | 4BR/5BA sleeps 10 | $187k $840/nt · 68% occ $187k × 0.91 bed × 0.66 loc × 0.93 operator = $104k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Perfect Beachfront Villa | Private Pool | Sleeps 8 4.0 km · 5.00★ (95)provenstrong opbeachfrontocean view | Entire home | 2BR/2BA sleeps 8 | $95k $411/nt · 68% occ $95k × 1.25 bed × 0.66 loc × 0.93 operator = $73k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Last House on Beach | Best Beachfront Family Villa 4.1 km · 5.00★ (48)provenbeachfrontocean view | Entire villa | 4BR/5BA sleeps 10 | $178k $988/nt · 58% occ $178k × 0.91 bed × 0.66 loc = $106k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Escape Verde, Pacifico: NEW Luxury Mountain View 4.1 km · 5.00★ (11)ocean viewluxe STR (title)tier b | Entire home | 4BR/5BA sleeps 8 | $52k $475/nt · 53% occ $52k × 0.91 bed × 0.86 luxe × 0.93 loc = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Vista Bahia•Infinity Pool•Bay & Ocean View 4.2 km · 4.50★ (5)ocean viewtier b | Home / villa (title) | 4BR/5BA sleeps 8 | $86k $483/nt · 56% occ $86k × 0.91 bed × 0.74 loc = $58k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Iguana 4.2 km · 5.00★ (12) | Home / villa (title) | 2BR/2BA sleeps 4 | $8k $142/nt · 64% 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). | |
Beachfront paradise, CASA PUNTA COCO 4.2 km · 5.00★ (28)walk to beachocean view | Entire home | 4BR/5BA sleeps 10 | $144k $987/nt · 48% occ $144k × 0.91 bed = $130k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Quiet Nature Retreat inside 600 acre community 4.3 km · 5.00★ (17)tier b | Entire villa | 3BR/2BA sleeps 8 | $36k $282/nt · 54% occ $36k × 0.95 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Jaguar 4.3 km · 5.00★ (20) | Home / villa (title) | 2BR/1BA sleeps 4 | $7k $125/nt · 49% occ $7k × 1.25 bed = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Las Mejores Vistas en Casa Sol del Mar. 4.3 km · 0.00★ (1)tier b | Home / villa (title) | 4BR/3BA sleeps 8 | $39k $475/nt · 39% occ $39k × 0.91 bed × 0.95 loc = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Jungle home Escape private hot tub near beaches 4.3 km · 5.00★ (21)ocean viewtier b | Entire villa | 2BR/1BA sleeps 4 | $13k $136/nt · 64% occ $13k × 1.25 bed × 0.95 loc = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Buena Vista • Hillside Sunset Villa w/ Pool 4.3 km · 5.00★ (22)walk to beachocean viewtier b | Entire home | 4BR/3BA sleeps 10 | $56k $513/nt · 46% occ $56k × 0.91 bed × 0.96 loc = $49k | 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! 4.3 km · 5.00★ (21)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $57k $373/nt · 64% occ $57k × 0.96 loc = $55k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Picture perfect Villa Anona in Pacifico 4.3 km · 5.00★ (8)tier b | Home / villa (title) | 4BR/5BA sleeps 9 | $82k $563/nt · 46% occ $82k × 0.91 bed × 0.96 loc = $71k | 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 4.3 km · 5.00★ (13)tier b | Home / villa (title) | 3BR/4BA sleeps 8 | $49k $299/nt · 78% occ $49k × 0.96 loc = $47k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Buena Vista with Incredible Ocean Views 4.4 km · 5.00★ (6)walk to beachocean viewtier b | Entire villa | 4BR/3BA sleeps 8 | $65k $379/nt · 57% occ $65k × 0.91 bed × 0.71 loc = $42k | Loose | 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 4.4 km · 5.00★ (48)provenocean viewtier b | Entire home | 3BR/2BA sleeps 6 | $39k $197/nt · 59% occ $39k × 0.71 loc = $27k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Jungle and Ocean Paradise, Infinity Pool, 4BR/3BA 4.4 km · 5.00★ (105)provenelite opocean viewtier b | Entire home | 4BR/3BA sleeps 8 | $60k $274/nt · 60% occ $60k × 0.91 bed × 0.70 loc × 0.88 operator = $34k | Loose | Ocean-view listing — apple-to-apple pool uses non-view comps only. | |
Casa Tortuga Pacifico Resort 4.4 km · 5.00★ (8)tier b | Home / villa (title) | 3BR/4BA sleeps 7 | $22k $404/nt · 45% occ $22k × 0.96 loc = $21k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa del Pulpo 4.5 km · 5.00★ (3)tier b | Home / villa (title) | 3BR/3BA sleeps 6 | $23k $268/nt · 59% occ $23k × 0.96 loc = $22k | 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
- 3BR / 3.5BA · 3,197 sqft
- Asking
- $740k
- Gallery segment
- Premium
- Traits
- beachClose, pool, hot_tub, patio, outdoor_dining, bbq, ac
- Headline yield
- $13k/yr ÷ $740k = 1.7% gross
§4
Market search criteria
- Radius: 4.5 km from subject coordinates.
- Bed band: 3BR ±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 search239All unique STR comps within 4.5 km of subject pin.
2Proven operators1134.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted7314 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 — walk-to-beach comps only (subject is not beachfront).
- Pin exact 3BR — 3 of 3 within 4.5 km. Weight share cap — no comp above 40% of headline blend.
- Comp band winsor: 1 outlier capped at min(p75×1.1, median×1.15) ($47k/yr scaled) — band spread 5.50× before cap.
- Headline band: low $13k · reconciled $31k · high $47k — 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 → $13k/yr
- 6÷Gross yield$13k ÷ $740k = 1.7%
§7
Rejected from pool
276 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 (166)View alignment (37)Product type mismatch (18)Outside headline blend (11)Walk / beach alignment (4)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Casa ALLEGRIA, Jewel on the mountain by the beac… (53.2% of weighted blend).
- 2 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 — walk-to-beach comps only (subject is not 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 ~$13k/yr → ~1.7% gross on $740k 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
- +12% Hot tub (only 7% of nearby rentals have it)
- +5% BBQ / grill (only 54% of nearby rentals have it)
- + Pin exact 3BR — 3 of 3 within 4.5 km. Weight share cap — no comp above 40% of headline blend.
- Missing vs local winners (capex to close gap): Gym / fitness.
- 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: 507% above comps-implied value (0/30 pts)
- Revenue potential: ~$13k/yr Low 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.
§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.