walk to beachocean view
Playa Panama · Guanacaste
HACIENDA DEL MAR LOT 3
Lots · 1,194 m² lot
$550,000
View broker listing ↗via Tres Amigos Realty · land asking
Fair build · thin comps
Land · build scenario
Estimated yearly income for this property
From successful nearby Airbnbs after bed and finish adjustments.
on all-in cost
Conservative
6%
$67k/yr
Moderate· Our estimate
10%
$107k/yr
Optimistic
13%
$143k/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 property view 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 98 left out
Click a pin to add or remove it from your estimate. Hover a row to highlight the matching pin.
Available nearby (98 of 98 · 4.5 km)
Same product type, nearest first — add any to your estimate. Filters apply to this list and gray map pins.
98 of 98 · 41 proven / 57 unproven
| Pick | Comp | Type | Size | TTM rev | Match | Why excluded |
|---|---|---|---|---|---|---|
PH Condo Elegant
Lovely view, enjoy the Sea, 65”TV 0.6 km · 4.95★ (14)walk to beachocean view | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $29k $350/nt · 34% occ $29k × 1.23 bed × 0.88 loc = $32k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2BR Retreat Near Liberia Airport and Playa Panama 0.6 km · 4.75★ (4) | Unknown | 2BR/2BA sleeps 4 | $6k $123/nt · 60% occ $6k × 1.23 bed = $7k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Costa Rican Ocean View Villa with pool 0.7 km · 4.95★ (65)provenstrong opwalk to beachocean view | Entire home | 3BR/2BA sleeps 6 | $78k $374/nt · 67% occ $78k × 0.88 loc × 0.93 operator = $64k | Strong | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Ocean Brease Villa with Private Pool 3BD 1.2 km · 4.75★ (46)walk to beach | Entire villa | 3BR/2BA sleeps 6 | $14k $187/nt · 35% occ $14k | Strong | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful view: Beach and comfort 1.6 km · 4.00★ (1) | Unknown | 2BR/2BA sleeps 6 | $13k $167/nt · 41% occ $13k × 1.23 bed × 0.88 loc = $14k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Almendro Playa Panama guanacaste papagayo 1.6 km · 4.55★ (63) | Home / villa (title) | 4BR/2BA sleeps 15 | $21k $108/nt · 53% occ $21k × 0.80 bed = $17k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Quetzal • Vista Pool Villa 4BR •Pet Friendly 2.5 km · 4.90★ (43)provenocean view | Entire home | 4BR/4BA sleeps 12 | $61k $531/nt · 36% occ $61k × 0.80 bed = $49k | Fair | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Villa Estrella 2.7 km · 4.85★ (14) | Home / villa (title) | 2BR/2BA sleeps 6 | $46k $296/nt · 54% occ $46k × 1.23 bed = $57k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa 3BD Private Pool Beach Access 2.7 km · 4.80★ (56)provenbeachfront | Entire villa | 3BR/2BA sleeps 6 | $21k $182/nt · 40% occ $21k × 0.88 loc = $19k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Blue Dragonfly - Oceanview Lap Pool Villa 2.7 km · 5.00★ (2)ocean view | Entire home | 4BR/5BA sleeps 10 | $25k $316/nt · 100% occ $25k × 0.80 bed = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Modern style home with panoramic ocean view 2.8 km · 5.00★ (9)ocean view | Entire home | 4BR/5BA sleeps 10 | $161k $989/nt · 60% occ $161k × 0.80 bed = $129k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Wisdom House Vibrant Paradise at Villa Sol Resort 2.8 km · 4.70★ (81)walk to beachocean view | Entire villa | 3BR/3BA sleeps 10 | $42k $363/nt · 42% occ $42k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa de Encanto Tropical 2.9 km · 5.00★ (50)provenstrong op | Home / villa (title) | 2BR/1BA sleeps 4 | $45k $230/nt · 78% occ $45k × 1.23 bed × 0.93 operator = $51k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Paradise Views at Playa Hermosa 2.9 km · 4.80★ (17) | Unknown | 2BR/2BA sleeps 8 | $43k $272/nt · 47% occ $43k × 1.23 bed = $52k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Amazing Oceanview Condo with Private Pool 2.9 km · 4.85★ (592)provenwalk to beachocean view | Entire condo | 3BR/2BA sleeps 6 | $58k $200/nt · 85% occ $58k | Fair | Strict product type — condo STR (Entire condo) excluded from home headline. | |
Private Pool Villa, Resort & Beach Access 2.9 km · 4.80★ (77)proven | Entire villa | 2BR/1BA sleeps 4 | $43k $171/nt · 87% occ $43k × 1.23 bed = $53k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
3 bedroom villa (Villa #8) Playa Hermosa CR 3.0 km · 4.80★ (169)provenwalk to beach | Entire bungalow | 3BR/2BA sleeps 6 | $54k $211/nt · 77% occ $54k | Fair | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
3BR ocean-view condo with pools & scenic balcony 3.0 km · 4.35★ (56)walk to beachocean view | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 8 | $10k $214/nt · 18% occ $10k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa at Playa Hermosa Guanacaste 3.0 km · 5.00★ (1) | Home / villa (title) | 2BR/0BA sleeps 5 | $4k $139/nt · 100% occ $4k × 1.23 bed = $5k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Family Home with Large Pool (reviews on VRBO) 3.1 km · 5.00★ (3)walk to beach | Entire home | 4BR/4BA sleeps 9 | $73k $440/nt · 72% occ $73k × 0.80 bed = $59k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Tropical Beach Villa with Pool 3.1 km · 4.95★ (104)provenelite opwalk to beach | Entire villa | 3BR/2BA sleeps 6 | $31k $168/nt · 77% occ $31k × 0.88 operator = $27k | Fair | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
3BR Oceanview 2nd-Floor | Deck | Private Pool 3.1 km · 4.60★ (55)ocean view | Unknown | 3BR/2BA sleeps 7 | $22k $205/nt · 38% occ $22k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanview Villa - Infinity Pool - Gated Community 3.2 km · 4.80★ (16)ocean viewtier b | Home / villa (title) | 4BR/4BA sleeps 10 | $99k $600/nt · 61% occ $99k × 0.80 bed × 0.96 loc = $76k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa 22. Amplia villa con piscina 3.2 km · 4.50★ (16) | Home / villa (title) | 3BR/2BA sleeps 10 | $26k $638/nt · 44% occ $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Gorgeous 3 bedroom Villa - Picture Perfect View! 3.2 km · 5.00★ (85)provenstrong opwalk to beachocean view | Entire home | 3BR/2BA sleeps 6 | $130k $718/nt · 63% occ $130k × 0.93 operator = $121k | Fair | — | |
LB42 - Las Brisas Condo Ocean & Pool View 3.3 km · 4.90★ (34)provenwalk to beachocean view | Rental unit → Condo (title) Entire rental unit | 3BR/2BA sleeps 6 | $43k $223/nt · 64% occ $43k | Fair | Strict product type — condo STR (Entire rental unit) excluded from home headline. | |
Villa del Sully / Villa Sol #32 3.3 km · 4.85★ (153)provenwalk to beachocean view | Entire villa | 3BR/2BA sleeps 6 | $55k $224/nt · 87% occ $55k | Fair | — | |
Spacious 3 Bedroom Condo - Walk to the Beach 3.3 km · 4.85★ (46)provenwalk to beach | Entire condo | 3BR/3BA sleeps 6 | $53k $230/nt · 77% occ $53k | Fair | Strict product type — condo STR (Entire condo) excluded from home headline. | |
The Shrimp 3.4 km · 4.80★ (132)proven | Entire home | 4BR/5BA sleeps 13 | $73k $335/nt · 73% occ $73k × 0.80 bed = $59k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Condo luxury, ocean view, near the beach 3.4 km · 5.00★ (31)provenwalk to beachocean viewluxe STR (title) | Condo (title) | 2BR/2BA sleeps 4 | $37k $362/nt · 56% occ $37k × 1.23 bed × 0.86 luxe = $40k | Loose | Strict product type — condo STR (Condo luxury, ocean view, near the beach) excluded from home headline. | |
Casa Blanca •3 Master Suites & Pool •Walk to Beach 3.4 km · 4.90★ (25)walk to beachocean viewtier b | Entire home | 3BR/4BA sleeps 6 | $91k $395/nt · 65% occ $91k × 0.96 loc = $87k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
New apartment for 6 people 3.4 km · 4.00★ (3) | Condo (title) | 2BR/1BA sleeps 6 | $9k $198/nt · 50% occ $9k × 1.23 bed = $11k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Oceanfront Cabin • 10 steps from Playa Hermosa 3.4 km · 4.80★ (77)provenwalk to beach | Unknown | 4BR/2BA sleeps 8 | $21k $140/nt · 53% occ $21k × 0.80 bed = $17k | Loose | Strict product type — no Airbnb propertyType or name match; excluded from headline. | |
Infinity Pool Villa | Dual Ocean & Beach Views 3.4 km · 5.00★ (38)ocean viewtier b | Home / villa (title) | 4BR/3BA sleeps 10 | $68k $662/nt · 69% occ $68k × 0.80 bed × 0.96 loc = $52k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hermosa del Mar Luxury Beach Apartment. 3.4 km · 4.90★ (104)provenstrong opluxe STR (title) | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 6 | $38k $274/nt · 53% occ $38k × 1.23 bed × 0.86 luxe × 0.93 operator = $37k | Loose | Strict product type — condo STR (Entire rental unit) excluded from home headline. | |
Hermosa Heights Villa 58 3.4 kmtier b | Home / villa (title) | 3BR/3BA sleeps 10 | $1k $439/nt · 8% occ $1k × 0.96 loc = $1k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beachfront 3 bdrm in Playa Hermosa! 3.5 km · 5.00★ (138)provenelite opbeachfrontocean view | Rental unit Entire rental unit | 3BR/4BA sleeps 6 | $105k $552/nt · 69% occ $105k × 0.88 loc × 0.88 operator = $82k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Sunset Ridge • Ocean View & Infinity Pool 3.5 km · 4.85★ (70)provenocean viewtier b | Entire home | 4BR/5BA sleeps 11 | $140k $718/nt · 63% occ $140k × 0.80 bed × 0.96 loc = $107k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Cozy 2 bedroom in Hermosa 3.5 km · 4.70★ (118)tier b | Unknown | 2BR/2BA sleeps 5 | $19k $112/nt · 42% occ $19k × 1.23 bed × 0.96 loc = $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Cocos 3.5 km · 4.90★ (65) | Entire home | 2BR/2BA sleeps 7 | $19k $187/nt · 69% occ $19k × 1.23 bed = $24k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Las Brisas only 150 ft to Playa Hermosa Beach! 3.5 km · 5.00★ (51) | Unknown | 3BR/2BA sleeps 6 | $18k $285/nt · 50% occ $18k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Antonelli • 4BR • Infinity Pool •Pet Friendly 3.5 km · 4.75★ (12)ocean viewtier b | Entire home | 4BR/4BA sleeps 10 | $85k $505/nt · 52% occ $85k × 0.80 bed × 0.96 loc = $65k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Twin Houses 3.6 km · 5.00★ (5) | Home / villa (title) | 2BR/1BA sleeps 4 | $8k $93/nt · 28% occ $8k × 1.23 bed = $10k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Resort Style Living 2BR w/Pool, Near Playa Hermosa 3.6 kmtier b | Unknown | 2BR/2BA sleeps 6 | $2k $181/nt · 39% occ $2k × 1.23 bed × 0.96 loc = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2BR Private Villa in Playa Hermosa | Pool 3.6 km · 5.00★ (18)walk to beach | Entire villa | 2BR/2BA sleeps 4 | $16k $142/nt · 65% occ $16k × 1.23 bed = $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach front property - Rustic Cabin 3.6 km · 4.80★ (202)provenbeachfrontocean view | Entire cabin | 4BR/2BA sleeps 9 | $30k $136/nt · 65% occ $30k × 0.80 bed × 0.88 loc = $21k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Picapiedra • Ocean View & Pool Hideaway 3.6 km · 4.85★ (15)ocean viewtier b | Entire home | 4BR/3BA sleeps 8 | $55k $477/nt · 40% occ $55k × 0.80 bed × 0.96 loc = $42k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Escondida- Charming Poolside Escape 3.6 km · 4.75★ (135)proventier b | Entire condo | 3BR/2BA sleeps 5 | $23k $123/nt · 58% occ $23k × 0.96 loc = $22k | Fair | Strict product type — condo STR (Entire condo) excluded from home headline. | |
Casa Del Artista 3.6 km · 4.75★ (4)walk to beachocean view | Rental unit → Home / villa (title) Entire rental unit | 2BR/2BA sleeps 6 | $28k $335/nt · 34% occ $28k × 1.23 bed = $34k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Brisa del Mar (Brisa del Mar House) / Playa Hermosa (beach) 3.7 km · 4.75★ (82)provenbeachfrontocean view | Entire cabin | 3BR/2BA sleeps 8 | $22k $111/nt · 57% occ $22k × 0.88 loc = $19k | Fair | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
3 bedrooms 2 bathrooms Aparthotel Hermosa Paradise 3.7 km · 4.00★ (5) | Unknown | 3BR/2BA sleeps 7 | $18k $184/nt · 33% occ $18k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa cerca de la playa en Hermosa, Guanacaste 3.7 km · 5.00★ (8) | Home / villa (title) | 3BR/2BA sleeps 6 | $26k $254/nt · 40% occ $26k | Fair | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
2 Bedroom Townhouse with pool in Hermosa 3.7 km · 4.50★ (51) | Unknown | 2BR/2BA sleeps 4 | $14k $111/nt · 66% occ $14k × 1.23 bed = $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Blonies - perfect vacation home for 8 people 3.7 km · 5.00★ (53)provenstrong opwalk to beach | Entire vacation home | 4BR/4BA sleeps 8 | $90k $418/nt · 87% occ $90k × 0.80 bed × 0.93 operator = $67k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
2 bedroom, 2 bathroom house with gorgeous pool! 3.7 km · 4.50★ (147)tier b | Home / villa (title) | 2BR/2BA sleeps 6 | $5k $98/nt · 43% occ $5k × 1.23 bed × 0.96 loc = $6k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Guanacaste - San Juan House 3.7 km · 4.95★ (38)provenocean view | Entire home | 4BR/6BA sleeps 12 | $110k $739/nt · 62% occ $110k × 0.80 bed = $88k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Brand new condo in Playa Hermosa 3.7 km · 4.90★ (34)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $26k $206/nt · 49% occ $26k × 1.23 bed = $31k | Loose | Strict product type — condo STR (Entire rental unit) excluded from home headline. | |
Casa Blonies - Designer Beach Apt. - Coco Suite 3.7 km · 4.80★ (60)provenwalk to beach | Rental unit → Condo (title) Entire rental unit | 2BR/2BA sleeps 4 | $47k $201/nt · 74% occ $47k × 1.23 bed = $57k | Loose | Strict product type — condo STR (Entire rental unit) excluded from home headline. | |
Casa Luarca: Beachfront House with Private Pool 3.7 kmbeachfront | Entire home | 4BR/4BA sleeps 12 | $13k $550/nt · 89% occ $13k × 0.80 bed × 0.88 loc = $9k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Hermoso Apartamento #5 en Condominio Vista Hermosa 3.7 km · 5.00★ (70)provenstrong op | Unknown | 2BR/2BA sleeps 5 | $7k $93/nt · 38% occ $7k × 1.23 bed × 0.93 operator = $8k | Loose | Strict product type — no Airbnb propertyType or name match; excluded from headline. | |
Flamingo Villa, Peace and Quiet 3.8 km · 5.00★ (9) | Entire home | 2BR/1BA sleeps 4 | $6k $138/nt · 43% occ $6k × 1.23 bed = $7k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Sun and Sea 3B • Beachfront 3BR Condo Playa Hermosa 3.8 km · 4.80★ (15)beachfront | Entire condo | 3BR/3BA sleeps 6 | $79k $435/nt · 60% occ $79k × 0.88 loc = $69k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beautiful Apartment #1 in Vista Hermosa Condominium 3.8 km · 4.70★ (92) | Entire condo | 2BR/2BA sleeps 6 | $15k $101/nt · 56% occ $15k × 1.23 bed × 0.88 loc = $16k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa conchas 3.8 km · 4.85★ (111)proven | Home / villa (title) | 3BR/1BA sleeps 6 | $10k $122/nt · 46% occ $10k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Villa Serena. Lux Villa. Stunning Ocean Views 3.8 km · 5.00★ (30)provenocean viewluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $134k $645/nt · 67% occ $134k × 0.86 luxe = $116k | Loose | — | |
#1 Anona Guesthouse 5 minutes from the beach 3.9 km · 4.65★ (202)walk to beach | Unknown | 3BR/1BA sleeps 6 | $22k $115/nt · 64% occ $22k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Abode to Joy Walk to the Beach, King Size Bed 3.9 km · 4.90★ (34)provenwalk to beachocean view | Entire home | 3BR/4BA sleeps 6 | $45k $228/nt · 68% occ $45k | Loose | — | |
Ocean-view rooftop retreat w/ pool & hot tub 3.9 km · 5.00★ (9)walk to beachocean view | Entire home | 3BR/3BA sleeps 8 | $31k $474/nt · 26% occ $31k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Long-Term Rental Villa (6+ Months) – Playa Hermosa 3.9 km · 4.90★ (64) | Home / villa (title) | 2BR/2BA sleeps 4 | $15k $144/nt · 72% occ $15k × 1.23 bed = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Renovated Modern Home w Stunning Views 3.9 km · 4.75★ (43)ocean view | Entire home | 4BR/4BA sleeps 8 | $10k $497/nt · 89% occ $10k × 0.80 bed = $8k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean-View Villa | Infinity Pool & Beach Access 3.9 km · 4.50★ (20)ocean view | Home / villa (title) | 4BR/5BA sleeps 8 | $55k $467/nt · 61% occ $55k × 0.80 bed = $44k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Condo Camellia with Pool and water falls 3.9 km · 5.00★ (2) | Condo (title) | 2BR/1BA sleeps 6 | $10k $281/nt · 22% occ $10k × 1.23 bed = $12k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Encantada • Sunset Infinity Pool Escape 3.9 km · 4.95★ (42)provenocean viewtier a | Entire home | 4BR/8BA sleeps 14 | $146k $831/nt · 54% occ $146k × 0.80 bed × 0.94 loc = $110k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
CasaGuana 4.0 km · 4.70★ (27)walk to beach | Rental unit Entire rental unit | 3BR/3BA sleeps 8 | $20k $223/nt · 35% occ $20k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean View Villa | Infinity Pool | BBQ | Nr Beach 4.0 km · 5.00★ (13)walk to beachocean viewtier b | Entire villa | 4BR/5BA sleeps 8 | $101k $495/nt · 54% occ $101k × 0.80 bed = $81k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Beach house with amazing ocean view 4.0 km · 4.85★ (30)provenocean viewtier a | Entire villa | 2BR/2BA sleeps 5 | $83k $567/nt · 58% occ $83k × 1.23 bed × 0.94 loc = $96k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Sol y Mar 4A • Beachfront 3BR Ocean View 4.1 km · 4.95★ (31)provenbeachfrontocean view | Entire condo | 3BR/3BA sleeps 6 | $68k $366/nt · 76% occ $68k × 0.88 loc = $60k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Mulira • Modern 4BR Ocean View Villa 4.1 km · 4.85★ (76)provenbeachfrontocean view | Entire home | 4BR/5BA sleeps 8 | $131k $557/nt · 65% occ $131k × 0.80 bed × 0.88 loc = $92k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa Sol: Lux 4 bd/4.5 ba, Pool, View, & Concierge 4.1 km · 5.00★ (10)ocean viewluxe STR (title)tier a | Entire home | 4BR/5BA sleeps 8 | $87k $789/nt · 53% occ $87k × 0.80 bed × 0.86 luxe × 0.94 loc = $56k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa in beautiful Playa Hermosa 4.1 km · 5.00★ (28)walk to beachtier b | Entire villa | 3BR/2BA sleeps 6 | $17k $175/nt · 34% occ $17k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
High Nest in Hermosa - Ocean View & Private Pool 4.1 km · 4.90★ (26)walk to beachocean view | Entire townhouse | 2BR/2BA sleeps 4 | $46k $219/nt · 85% occ $46k × 1.23 bed × 0.88 loc = $50k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Lux Villa - amazing ocean views 4.1 km · 5.00★ (41)provenocean viewluxe STR (title) | Entire home | 3BR/4BA sleeps 6 | $136k $577/nt · 71% occ $136k × 0.86 luxe = $117k | Loose | — | |
Casa Plumnelly • Ocean-View Hillside Villa 4.2 km · 4.95★ (49)provenocean view | Entire home | 3BR/4BA sleeps 8 | $92k $483/nt · 64% occ $92k × 0.88 loc = $81k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Casa de la Paz, 4 min. walk to Hermosa Beach, CR 4.2 km · 5.00★ (51)provenstrong opwalk to beachtier b | Entire home | 3BR/3BA sleeps 6 | $25k $246/nt · 54% occ $25k × 0.96 loc × 0.93 operator = $22k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Beautiful quiet 2 bedroom apartment 4.2 km · 4.90★ (54)provenstrong opwalk to beachtier b | Rental unit → Condo (title) Entire rental unit | 2BR/1BA sleeps 4 | $20k $135/nt · 47% occ $20k × 1.23 bed × 0.93 operator = $23k | Loose | Strict product type — condo STR (Entire rental unit) excluded from home headline. | |
Casa Marlin 4.2 km · 4.70★ (180)walk to beach | Entire cottage | 2BR/1BA sleeps 4 | $18k $110/nt · 57% occ $18k × 1.23 bed × 0.88 loc = $19k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Montana | Luxury Ocean View Villa 4.3 km · 5.00★ (8)ocean viewluxe STR (title) | Home / villa (title) | 4BR/5BA sleeps 12 | $233k $1,176/nt · 63% occ $233k × 0.80 bed × 0.86 luxe × 0.88 loc = $142k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Vista Mar | Oceanview Sunset Terrace 4.3 km · 4.55★ (7)ocean viewtier a | Entire villa | 3BR/4BA sleeps 6 | $94k $575/nt · 61% occ $94k × 0.94 loc = $88k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Villa Costa Mar - Ocean View Guard Gated Community 4.3 km · 4.90★ (53)provenstrong opocean viewtier a | Entire villa | 4BR/5BA sleeps 10 | $103k $673/nt · 57% occ $103k × 0.80 bed × 0.94 loc × 0.93 operator = $72k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Amazing View - 2 BR Condo & Pool w/Security 4.3 km · 4.95★ (38)provenwalk to beachocean viewtier b | Entire townhouse | 2BR/3BA sleeps 4 | $16k $209/nt · 41% occ $16k × 1.23 bed × 0.95 loc = $19k | Loose | Zero weight — pool/view/walk mis-match, community tier, or distance. | |
Casa Colinas-Playa Hermosa, Guanacaste CR 4.3 km · 5.00★ (2)tier b | Home / villa (title) | 3BR/4BA sleeps 6 | $40k $277/nt · 43% occ $40k × 0.95 loc = $38k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Steps to the beach!! Plumeria - Featured on HGTV!! 4.3 km · 4.95★ (82)provenstrong opwalk to beachocean view | Entire loft | 2BR/2BA sleeps 6 | $36k $270/nt · 48% occ $36k × 1.23 bed × 0.93 operator = $41k | Loose | Left out of headline pin pool — Pin exact 3BR — 5 of 5 within 4.5 km. | |
Casita Cole • 2BR Pool Villa Hermosa - 4 Guests 4.3 km · 4.70★ (16)tier b | Home / villa (title) | 2BR/2BA sleeps 4 | $54k $312/nt · 51% occ $54k × 1.23 bed × 0.95 loc = $63k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Terrace w/BBQ - Ocean View - Gated Complex w/Pool 4.4 km · 4.85★ (23)ocean viewtier b | Entire condo | 3BR/3BA sleeps 6 | $47k $281/nt · 55% occ $47k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Ocean Views - Large Terrace w/BBQ - Gated Complex 4.4 km · 4.90★ (46)provenocean view | Entire condo | 3BR/3BA sleeps 6 | $67k $283/nt · 62% occ $67k × 0.88 loc = $59k | Loose | Beachfront listing — subject is not beachfront (apple-to-apple pool). | |
Amazing 4 guests villa w/private pool in Hermosa 4.4 km · 4.85★ (26)walk to beachtier b | Entire home | 3BR/3BA sleeps 4 | $34k $221/nt · 49% occ $34k × 0.95 loc = $32k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
"House in the Sky" Ocean Views/Private Pool 4.5 km · 4.75★ (37)walk to beachocean viewtier b | Entire villa | 3BR/3BA sleeps 8 | $3k $339/nt · 42% occ $3k × 0.95 loc = $3k | Loose | Not a proven operator (needs 4.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM). | |
Casa Amarilla • 4BR Bay-View Villa - 8 Guests 4.5 km · 4.65★ (3)ocean viewtier b | Home / villa (title) | 4BR/3BA sleeps 8 | $72k $549/nt · 50% occ $72k × 0.80 bed × 0.95 loc = $55k | 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 · lot
- 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
- Lots · land
- Size
- 3BR
- Asking
- $550k
- Community
- Hacienda del Mar
§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: nearby proven-operator anchor pool.
- 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 search98All unique STR comps within 4.5 km of subject pin.
2Proven operators594.8★+, 30+ reviews (or 4.75★+, 50+ reviews), 180+ bookable nights TTM
3Credible + weighted4112 received positive weight after filters.
4Headline blend5Positive-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 — walk-to-beach comps only (subject is not beachfront).
- Thin Hacienda del Mar in-polygon proof (0/6 proven) — corridor comps kept; cross-community down-weighted. Pin exact 3BR — 5 of 5 within 4.5 km.
- Headline band: low $45k · reconciled $91k · high $121k — min / weight-average / max of bed/location-scaled comps in the table.
§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 5 headline compsEach comp is bed- and location-scaled first; low and high bracket the blend; reconciled is the weight-averaged adjusted indication.
- 5→Headline revenueReconciled indication → $107k/yr
- 6÷Gross yield$107k ÷ $550k = 9.9%
§7
Rejected from pool
111 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 (57)Outside headline blend (15)Product type mismatch (11)Walk / beach alignment (9)View alignment (1)
§8
Reconciliation
- Headline revenue uses the Low indication from the weighted blend — low and high bracket the adjusted comp range.
- Largest driver: Gorgeous 3 bedroom Villa - Picture Perfect View! (29.9% of weighted blend).
- 3 of 5 headline comps carry bed, luxury, location, or operator descale before weighting.
Map pick (single estimate)
- We rank every feasible bed × finish tier at this pin and publish the best defensible gross yield on all-in cost.
- This lot: 3BR premium · Reconciled indication revenue ~$107k/yr ÷ $1.1M all-in → ~9.9% gross.
- That pick drives map cards, rank, and the cached block at the top of the build pro forma — not the stress-test rows for other bedroom counts.
All-in cost (denominator)
- Land (asking) + construction at ~$1,600/m² Premium (in-house) × villa m² + pool/site works (~$45,000) + FF&E + ~18% soft costs.
- Typical Gold Coast contractor quotes run $1,200–2,400/m² — our rate is the operator's in-house crew, not a market quote.
- +$17k incremental recipe capex for tier add-ons (hot tub, outdoor living, …).
Value on completion & build-vs-buy
- Uses the same Reconciled indication revenue as gross yield — not a higher median band.
- NOI = our estimate revenue × (1 − 40% operating expenses).
- Stabilized value = NOI ÷ 10% cap rate.
- Build-vs-buy equity = that value minus all-in cost (land + build + recipe).
What we excluded or flagged
- Few or scattered nearby rentals behind this build scenario — lower confidence.
- Recipe gaps vs local winners: Gym / fitness.
- The “What to build here” table stress-tests other bedroom counts at your selected finish tier using the same comp radius but without re-running the full recipe engine — expect lower numbers on thin 2BR pools.
§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.