Dubai Marina Apartment (Distress Investment)
Dubai Marina, Dubai
OSINT 3D SKYLINE ENGINE
Dubai Marina Apartment (Distress Investment)
Investment Underwriting
Gross Yield
3.9%
€77.000/yr
Net Cap Rate
2.9%
NOI €57.750
Price / m²
€3636
550 m² total
5-Year IRR
5%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€607.298
Cash-on-Cash
2.6%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +188.8% |
| 1.4% | €4.125.000 | +106.3% |
| 1.9% | €3.039.474 | +52% |
| 2.4% | €2.406.250 | +20.3% |
| 2.9% | €1.991.379 | -0.4% |
| 3.4% | €1.698.529 | -15.1% |
| 3.9% | €1.480.769 | -26% |
| 4.4% | €1.312.500 | -34.4% |
| 4.9% | €1.178.571 | -41.1% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Beschreibung
Distress investment in Dubai Marina. Vacant with projected ROI above market. 2 bedrooms, 1,329 sqft. Arbitrage opportunity for institutional investors.
Features
Diese Immobilie reservieren
Sichere Anzahlung • Sofortige Bestätigung
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Ähnliche Immobilien
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai