2 min drive to beachocean view
Playa Ocotal · Guanacaste
Corona Del Mar A1
Condos · 2 bd · 1 ba · 1,001 sqft
$349,000
View broker listing ↗via Tres Amigos Realty · asking
As listed (2BR) · ~6% gross
Asking
$349,000
too few comps to rank
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 property views left · Each new property report uses one credit in this browser. for unlimited yield, deal read, and comps.
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 93 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (93 of 93 · 4 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
93 of 93 · 39 proven / 54 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
Ocean View from balcony, bedroom & living room. 0.0 km · 4.95★ (30)walk to beachocean viewtier b | Entire condo | 2BR/1BA sleeps 4 | $27k $224/nt · 69% occ $27k × 0.88 loc = $24k | 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 0.1 km · 4.85★ (61)ocean viewtier b | Condo (title) | 3BR/3BA sleeps 6 | $8k $217/nt · 29% occ $8k × 0.91 bed × 0.88 loc = $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo Ocotal 0.4 km · 4.00★ (3)tier b | Condo (title) | 2BR/3BA sleeps 6 | $2k $172/nt · 29% occ $2k × 0.88 loc = $2k | Strong | 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 0.4 km · 4.75★ (54)proventier b | Condo (title) | 1BR/1BA sleeps 2 | $12k $73/nt · 47% occ $12k × 1.25 bed × 0.88 loc = $14k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Newly Updated 2BR/2BA Condo, 2 King bed + Sofa Bed 0.5 km · 5.00★ (1)walk to beachtier b | Condo (title) | 2BR/2BA sleeps 5 | $8k $206/nt · 24% occ $8k × 0.88 loc = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
*Ocotal Dream* - Lovely studio fully equiped 0.5 km · 4.60★ (90)walk to beachtier b | Entire condo | 1BR/1BA sleeps 3 | $8k $66/nt · 47% occ $8k × 1.25 bed × 0.88 loc = $9k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Little Dreams studio in Ocotal 0.6 km · 4.90★ (20)walk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $5k $87/nt · 32% occ $5k × 1.25 bed × 0.78 loc = $5k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Close to Ocotal beach just 6 minute walk. 0.7 km · 4.90★ (48)provenwalk to beachtier b | Entire condo | 2BR/2BA sleeps 5 | $14k $108/nt · 45% occ $14k × 0.88 loc = $12k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Little Dreams Ocotal Costa Rica - Studio 0.7 km · 4.55★ (13)tier b | Condo (title) | 1BR/1BA sleeps 4 | $10k $70/nt · 55% occ $10k × 1.25 bed × 0.88 loc = $11k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Little dreams Ocotal beach 0.7 km · 4.50★ (8)walk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $5k $64/nt · 46% occ $5k × 1.25 bed × 0.88 loc = $6k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach Front Playa Ocotal Condo 0.7 km · 4.80★ (106)provenbeachfronttier b | Condo (title) | 2BR/2BA sleeps 5 | $25k $131/nt · 64% occ $25k × 0.78 loc = $19k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Breathtaking ocean view, just steps to the beach 0.8 km · 4.90★ (64)provenstrong opbeachfrontocean viewtier b | Entire condo | 2BR/1BA sleeps 5 | $24k $153/nt · 52% occ $24k × 0.78 loc × 0.93 operator = $17k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Playa Ocotal -12 min walk, 2BR condo 0.8 km · 4.70★ (43)tier b | Condo (title) | 2BR/2BA sleeps 4 | $8k $88/nt · 48% occ $8k × 0.78 loc = $6k | 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 0.9 km · 4.85★ (59)provenbeachfrontocean viewtier b | Entire condo | 2BR/2BA sleeps 5 | $25k $124/nt · 67% occ $25k × 0.78 loc = $19k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Private Terrace, Whale Views & Concierge 0.9 km · 4.85★ (86)provenocean view | Entire condo | 2BR/2BA sleeps 4 | $38k $175/nt · 59% occ $38k × 0.84 loc = $32k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Serena Suites Condo H2 1.0 km · 5.00★ (9) | Condo (title) | 2BR/2BA sleeps 6 | $9k $118/nt · 64% occ $9k × 0.88 loc = $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
One bedroom condo in La Colina, Ocotal 1.0 km · 4.50★ (24) | Condo (title) | 1BR/1BA sleeps 3 | $6k $61/nt · 80% occ $6k × 1.25 bed × 0.88 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Breathtaking Ocean View Spacious 3 Bedroom 3 Bath 1.1 km · 5.00★ (30)provenwalk to beachocean view | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $62k $340/nt · 60% occ $62k × 0.91 bed × 0.84 loc = $48k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Sweet dreams jungle condo 1.1 km · 4.75★ (8)tier b | Condo (title) | 1BR/1BA sleeps 2 | $9k $89/nt · 32% occ $9k × 1.25 bed × 0.78 loc = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Paradise Studio 1.1 km · 4.70★ (127) | Condo (title) | 1BR/1BA sleeps 2 | $5k $117/nt · 30% occ $5k × 1.25 bed × 0.88 loc = $6k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Beach (Nambira Apartment #2) 1.2 km · 4.90★ (13) | Condo (title) | 2BR/1BA sleeps 4 | $2k $78/nt · 18% occ $2k × 0.88 loc = $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Blissful Little Dreams Studio 1.2 km · 4.70★ (89) | Condo (title) | 1BR/1BA sleeps 4 | $10k $86/nt · 41% occ $10k × 1.25 bed × 0.88 loc = $12k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Dolce Vita La Colina in Ocotal, Costa Rica 1.2 km · 4.65★ (53) | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $2k $125/nt · 46% occ $2k × 0.88 loc = $2k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Relax at Sweet Dreams! 1.3 km · 4.85★ (115)provenwalk to beachtier c | Rental unit Entire rental unit | 1BR/1BA sleeps 3 | $4k $46/nt · 42% occ $4k × 1.25 bed × 0.88 loc = $4k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Condo for 4 with a pool and A/C 1.4 km · 4.80★ (36)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $10k $124/nt · 39% occ $10k × 0.88 loc = $9k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Hilltop Condo • 5 Min to Playas del Coco • 4 Pools 1.4 km · 5.00★ (2) | Condo (title) | 2BR/1BA sleeps 4 | $6k $119/nt · 26% occ $6k × 0.88 loc = $5k | 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 1.7 km · 4.90★ (56)provenstrong opwalk to beach | Entire condo | 2BR/2BA sleeps 5 | $16k $131/nt · 67% occ $16k × 0.88 loc × 0.93 operator = $14k | Strong | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Supreme Serenity 2BR/2BA Ocotal Coastal Retreat 1.8 km · 4.80★ (9) | Entire condo | 2BR/2BA sleeps 4 | $9k $94/nt · 40% occ $9k × 0.88 loc = $8k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Condo in Coco Bay Estates 2.2 km · 4.60★ (5)ocean viewtier a | Entire condo | 3BR/4BA sleeps 5 | $18k $307/nt · 27% occ $18k × 0.91 bed × 0.94 loc = $15k | 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! 2.2 km · 5.00★ (16)luxe STR (title) | Condo (title) | 2BR/3BA sleeps 5 | $42k $253/nt · 54% occ $42k × 0.86 luxe × 0.88 loc = $32k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful 3Bd Penthouse with stunning Ocean views 2.2 km · 5.00★ (26)walk to beachocean view | Entire condo | 3BR/3BA sleeps 6 | $21k $258/nt · 44% occ $21k × 0.91 bed × 0.88 loc = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Marina Loft #212 2.3 km · 4.65★ (115)tier c | Rental unit Entire rental unit | 1BR/2BA sleeps 2 | $7k $62/nt · 38% occ $7k × 1.25 bed × 0.88 loc = $8k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Marina Loft #103, 1 floor 2.4 km · 4.70★ (137)tier c | Entire condo | 1BR/1BA sleeps 2 | $14k $68/nt · 57% occ $14k × 1.25 bed × 0.88 loc = $15k | Loose | 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 2.5 km · 4.80★ (280)provenwalk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $12k $75/nt · 56% occ $12k × 1.25 bed × 0.88 loc = $13k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Lovely one bedroom studio w/pool - Playas Del Coco 2.5 km · 4.70★ (74)walk to beachtier c | Entire condo | 1BR/1BA sleeps 2 | $7k $58/nt · 50% occ $7k × 1.25 bed × 0.88 loc = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Great ocean view condo Coco Beach 2.8 km · 5.00★ (1)ocean viewtier b | Condo (title) | 3BR/2BA sleeps 6 | $22k $195/nt · 48% occ $22k × 0.91 bed × 0.96 loc = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
The Paradise Jungle Studio 2.8 km · 4.60★ (26) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $7k $70/nt · 55% occ $7k × 1.25 bed × 0.88 loc = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Studio. By Casa Aire. Near Beach - LIR-Airport. 2.9 km · 4.85★ (563)provenwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $23k $100/nt · 66% occ $23k × 1.25 bed × 0.85 loc = $25k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
ResortTranquilo- 1BR 1 Bath Apt C6 2.9 km · 5.00★ (1) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 2 | $11k $283/nt · 45% occ $11k × 1.25 bed = $14k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Playas del Coco, Cozy 2-bedroom 2.9 km · 4.95★ (55)provenstrong opwalk to beach | Rental unit Entire rental unit | 2BR/2BA sleeps 5 | $28k $128/nt · 70% occ $28k × 0.88 loc × 0.93 operator = $23k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxe Mountain-View Condo w/ Resort-Style Amenities 3.0 km · 4.90★ (84)provenstrong opwalk to beachocean viewluxe STR (title) | Entire condo | 3BR/2BA sleeps 8 | $36k $212/nt · 60% occ $36k × 0.91 bed × 0.86 luxe × 0.78 loc × 0.93 operator = $21k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
#40 King bed.4 min walks from the beach. 2 pools. 3.1 km · 4.90★ (10)walk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $5k $57/nt · 92% occ $5k × 1.25 bed × 0.78 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Apartment #1 3.1 km · 4.90★ (11) | Condo (title) | 1BR/1BA sleeps 2 | $4k $88/nt · 35% occ $4k × 1.25 bed × 0.88 loc = $4k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Nangu Apartment in Coco 3.2 km · 4.85★ (32)proven | Condo (title) | 2BR/1BA sleeps 4 | $11k $130/nt · 44% occ $11k × 0.88 loc = $10k | Fair | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Full view 2 beds 1 bath sleeps 4 3.2 km · 4.90★ (12)ocean view | Rental unit Entire rental unit | 2BR/1BA sleeps 4 | $14k $144/nt · 57% occ $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Breathtaking view 3b 3b sleeps 6 3.2 km · 4.95★ (15)ocean view | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $17k $181/nt · 61% occ $17k × 0.91 bed = $15k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Garza Real #13, Las Palmas 3.2 km · 5.00★ (2) | Condo (title) | 1BR/1BA sleeps 4 | $5k $85/nt · 53% occ $5k × 1.25 bed × 0.88 loc = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Comfortable ground floor studio 3.3 km · 3.50★ (2) | Condo (title) | 1BR/1BA sleeps 3 | $6k $98/nt · 53% occ $6k × 1.25 bed × 0.78 loc = $6k | Loose | 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! 3.4 km · 4.55★ (35)walk to beach | Entire condo | 2BR/2BA sleeps 4 | $17k $138/nt · 64% occ $17k × 0.78 loc = $13k | Loose | 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 3.4 km · 4.75★ (68)provenwalk to beach | Entire condo | 1BR/1BA sleeps 4 | $15k $120/nt · 68% occ $15k × 1.25 bed × 0.88 loc = $17k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Naumi Coastal Escape: Ocean Views & Beach Club 3.4 km · 4.90★ (8)walk to beachocean viewtier a | Rental unit Entire rental unit | 2BR/2BA sleeps 6 | $5k $277/nt · 25% 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). | |
Villa with Pool, Gated Playas del Coco Getaway 3.4 km · 4.95★ (47)proventier a | Entire condo | 2BR/2BA sleeps 4 | $31k $124/nt · 70% occ $31k | Loose | Did not enter weighted blend. | |
Breeze Private Residence 3 Bdr and beach club 3.4 km · 5.00★ (1)walk to beach | Entire condo | 3BR/2BA sleeps 7 | $65k $407/nt · 95% occ $65k × 0.91 bed × 0.88 loc = $52k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Elevación | Rooftop Retreat with Ocean View 3.4 km · 5.00★ (1)ocean view | Entire condo | 1BR/2BA sleeps 3 | $3k $86/nt · 71% occ $3k × 1.25 bed = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
CocoCabana#3 walk to everything in Coco 3.4 km · 4.80★ (61)provenwalk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $9k $78/nt · 38% occ $9k × 1.25 bed × 0.88 loc = $10k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Poolside Luxury In Paradise! 3.5 km · 4.95★ (63)provenstrong opluxe STR (title) | Entire condo | 3BR/2BA sleeps 6 | $56k $220/nt · 95% occ $56k × 0.91 bed × 0.86 luxe × 0.82 loc × 0.93 operator = $34k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Cococabana #1walk to everything in Playas Del Coco 3.5 km · 4.80★ (67)walk to beach | Rental unit Entire rental unit | 1BR/1BA sleeps 4 | $2k $68/nt · 18% occ $2k × 1.25 bed × 0.82 loc = $2k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacific 2-Bedroom Condo in Playas Del COCO 3.5 km · 4.90★ (95)provenstrong op | Condo (title) | 2BR/2BA sleeps 4 | $22k $161/nt · 48% occ $22k × 0.82 loc × 0.93 operator = $17k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxury 3BR Condo Steps from the Beach! 3.5 km · 4.55★ (7)walk to beachluxe STR (title) | Condo (title) | 3BR/2BA sleeps 6 | $9k $222/nt · 31% occ $9k × 0.91 bed × 0.86 luxe × 0.78 loc = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Beach Serenity 1 3.5 km · 4.90★ (36)provenwalk to beach | Entire condo | 2BR/2BA sleeps 5 | $16k $150/nt · 43% occ $16k × 0.88 loc = $14k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Blanca Two Bedroom,Two Bath Oceanview Condo 3.5 km · 5.00★ (20)ocean viewtier b | Condo (title) | 2BR/2BA sleeps 4 | $10k $131/nt · 42% occ $10k × 0.97 loc = $10k | Loose | 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 3.5 km · 4.95★ (147)provenelite opwalk to beachocean viewtier b | Entire condo | 2BR/2BA sleeps 4 | $17k $93/nt · 56% occ $17k × 0.88 loc × 0.88 operator = $13k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Cozy 1BR w/ Pool View • Near Beach • Fast WiFi 3.5 km · 4.95★ (69)provenstrong opwalk to beachtier a | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $15k $110/nt · 71% occ $15k × 1.25 bed × 0.82 loc × 0.93 operator = $14k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Newly Reno'd Ground Floor Condo - Gated Complex 3.5 km · 4.95★ (28)walk to beachtier b | Entire condo | 2BR/2BA sleeps 5 | $21k $137/nt · 58% occ $21k × 0.85 loc = $18k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach Retreat/Gated Parking/Wi Fi+Private Laundry 3.6 km · 4.65★ (29)tier b | Rental unit Entire rental unit | 2BR/2BA sleeps 4 | $7k $73/nt · 46% occ $7k | Loose | 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 3.6 km · 4.70★ (93) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $7k $61/nt · 48% occ $7k × 1.25 bed × 0.78 loc = $7k | Loose | 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 3.6 km · 5.00★ (170)provenelite opocean viewtier a | Entire condo | 2BR/2BA sleeps 5 | $30k $133/nt · 80% occ $30k × 0.82 loc × 0.88 operator = $21k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Pacific, 1st Fl, 1BR, 1B, Playa del Coco 3.6 km · 5.00★ (35)provenwalk to beachocean view | Entire condo | 1BR/1BA sleeps 4 | $21k $159/nt · 43% occ $21k × 1.25 bed × 0.82 loc = $22k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Balcony Sunsets in Pacifico - Luxury 3-bedroom Condo 3.6 km · 4.90★ (55)provenstrong opwalk to beachocean viewluxe STR (title) | Entire condo | 3BR/2BA sleeps 6 | $42k $199/nt · 86% occ $42k × 0.91 bed × 0.86 luxe × 0.82 loc × 0.93 operator = $25k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Studio 2 with balcony just 100 m to the beach 3.7 km · 4.60★ (48) | Rental unit → Condo (title) Entire rental unit | 1BR/1BA sleeps 3 | $9k $61/nt · 51% occ $9k × 1.25 bed × 0.88 loc = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Renovated Condo w/ Mountain Views & Stylish Design 3.7 km · 4.85★ (52)provenwalk to beach | Entire condo | 2BR/2BA sleeps 4 | $33k $159/nt · 72% occ $33k × 0.82 loc = $27k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Luxury Condo w/ Terrace, Pools & Beach Club Access 3.7 km · 4.85★ (99)provenwalk to beachocean viewluxe STR (title) | Entire condo | 2BR/2BA sleeps 4 | $37k $179/nt · 65% occ $37k × 0.86 luxe × 0.82 loc = $26k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Spacious Beach-Inspired Condo w/ Beach Club Access 3.7 km · 4.80★ (85)provenwalk to beachtier a | Entire condo | 3BR/3BA sleeps 8 | $38k $195/nt · 55% occ $38k × 0.91 bed × 0.88 loc = $30k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Changes in Latitudes #4 3.7 km · 5.00★ (10) | Rental unit Entire rental unit | 3BR/3BA sleeps 6 | $34k $227/nt · 55% occ $34k × 0.91 bed × 0.88 loc = $27k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Costa Rica Studio Oasis/Walking Distance to Beach 3.7 km · 4.95★ (20)walk to beachtier b | Entire condo | 1BR/1BA sleeps 2 | $9k $121/nt · 47% occ $9k × 1.25 bed × 0.85 loc = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury 3 bed 2 bath condo! 3 minute walk to beach! 3.8 km · 4.75★ (52)provenwalk to beachluxe STR (title) | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 7 | $30k $172/nt · 71% occ $30k × 0.91 bed × 0.86 luxe × 0.88 loc = $21k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Pacifico L311 - Spacious and Serene Corner Unit 3.8 km · 4.90★ (18)ocean view | Entire condo | 3BR/2BA sleeps 8 | $35k $199/nt · 65% occ $35k × 0.91 bed × 0.88 loc = $28k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Luxury Pacifico Lifestyles 3 bd condo 300MB 3.8 km · 4.90★ (35)provenwalk to beachocean viewluxe STR (title)tier b | Entire condo | 3BR/2BA sleeps 6 | $40k $264/nt · 48% occ $40k × 0.91 bed × 0.86 luxe × 0.85 loc = $27k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Casa Verde 2b/2b Completely Renovated Ground Unit 3.8 km · 4.90★ (36)proventier a | Entire condo | 2BR/2BA sleeps 6 | $10k $93/nt · 60% occ $10k | Loose | Did not enter weighted blend. | |
Spacious 3 BR condo walking distance to amenities. 3.8 km · 4.85★ (34)proven | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 6 | $12k $242/nt · 26% occ $12k × 0.91 bed × 0.82 loc = $9k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Tropics at Naumi - Ocean Views, Gym & Pools 3.8 km · 5.00★ (7)walk to beachocean view | Rental unit Entire rental unit | 2BR/2BA sleeps 6 | $29k $296/nt · 52% occ $29k × 0.82 loc = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Coco Turquoise 13. Condo walking distance to beach 3.8 km · 4.70★ (25)tier a | Condo (title) | 2BR/1BA sleeps 5 | $11k $121/nt · 31% occ $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Idyllic Condo with Ocean-View Rooftop terrace 3.8 km · 4.90★ (22)ocean view | Condo (title) | 1BR/2BA sleeps 4 | $17k $100/nt · 50% occ $17k × 1.25 bed = $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacifico L804 - 1st Floor Walk-out - Beach Club 3.8 km · 4.80★ (11) | Condo (title) | 2BR/2BA sleeps 4 | $24k $177/nt · 43% occ $24k × 0.82 loc = $20k | 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 3.8 km · 4.75★ (294)proven | Condo (title) | 2BR/2BA sleeps 5 | $12k $83/nt · 53% occ $12k × 0.88 loc = $11k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Nice apartment in a quiet area of Las Palmas 3.9 km · 4.85★ (221)provenwalk to beach | Entire condo | 1BR/1BA sleeps 3 | $17k $83/nt · 58% occ $17k × 1.25 bed × 0.88 loc = $19k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Las Torres 44 3.9 km · 4.75★ (152)proven | Entire serviced apartment | 1BR/1BA sleeps 3 | $14k $73/nt · 54% occ $14k × 1.25 bed × 0.88 loc = $15k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Relaxing 2-Bedroom Coco Beach Condo With Pool 3.9 km · 4.85★ (190)provenwalk to beach | Entire condo | 2BR/2BA sleeps 6 | $21k $108/nt · 61% occ $21k × 0.88 loc = $18k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beach Condo 3 Bed, Coco Beach, 2 Pools & GYM 3.9 km · 4.85★ (23)walk to beach | Entire condo | 3BR/3BA sleeps 6 | $31k $183/nt · 52% occ $31k × 0.91 bed × 0.88 loc = $25k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Pacifico Escape • King Bed + Fast WiFi/Laundry 3.9 km · 4.85★ (36)provenwalk to beachtier b | Rental unit Entire rental unit | 1BR/1BA sleeps 2 | $30k $135/nt · 72% occ $30k × 1.25 bed × 0.82 loc = $30k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). | |
Beautiful apartment for vacations 4.0 km · 4.00★ (7) | Condo (title) | 1BR/2BA sleeps 4 | $9k $95/nt · 44% 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). | |
LasTorres31_Steps from the Ocean 4.0 km · 4.65★ (270)tier b | Entire condo | 1BR/1BA sleeps 3 | $14k $65/nt · 65% occ $14k × 1.25 bed × 0.88 loc = $15k | 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 4.0 km · 5.00★ (89)provenstrong op | Condo (title) | 2BR/2BA sleeps 4 | $14k $108/nt · 46% occ $14k × 0.88 loc × 0.93 operator = $11k | Loose | Walk-to-beach listing — subject lacks beach access (apple-to-apple pool). |
§2
Assignment scope & assumptions
- Engine
- V5 · condo
- 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
- Condos · STR rentable
- Size
- 2BR / 1BA · 1,001 sqft
- Asking
- $349k
- Gallery segment
- Premium
- Traits
- ocean_view, pool, patio, gym, ac, workspace
§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 condo.
- 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 search226All unique STR comps within 4 km of subject pin.
2Proven operators1114.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted710 received positive weight after filters.
4Headline blend0Positive-weight picks that move published headline.
- Apple-to-apple headline pool — ocean-view proven operators first (subject has confirmed ocean view).
- Apple-to-apple headline pool — non-beachfront proven operators only (subject is not walk-to-beach or beachfront).
- No positive-weight comps.
- Only 0 comps in headline blend (need 2)
§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−10% Unlisted condo 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 0 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
§7
Rejected from pool
265 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 (154)Walk / beach alignment (61)Product type mismatch (8)Outside headline blend (2)Low utilization (1)
§8
Reconciliation
- Headline withheld — no comps cleared the proof gate and weight filters.
Community tier
- Unlisted condo — Budget (C) (default tier-C haircut when no registered polygon).
- 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.
Location gap (tier 1)
- Subject has at least one premium location trait (ocean view, walk-to-beach, or beachfront) — no tier-1 location haircut applied.
Product positioning (tier 2)
- Gallery segment: premium.
- No tier-2 positioning haircut — standard segment and rental-ready finish.
What runs when the pool clears
- Positive-weight comps in the estimate blend move the published revenue band — same set shown in the table below.
- Recipe traits (pool, view, product type) adjust scaled revenue before weighting.
- Still verify title, water (AyA/ASADA), building permits, and bed count before offering.
§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.