Arabian Ranches 3 Villa (Ready to Move)
Arabian Ranches 3, Dubai
OSINT 3D SKYLINE ENGINE
Arabian Ranches 3 Villa (Ready to Move)
Investment Underwriting
Gross Yield
1.8%
€77.000/yr
Net Cap Rate
1.3%
NOI €57.750
Price / m²
€7955
550 m² total
5-Year IRR
3.8%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€985.574
Cash-on-Cash
1.2%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +32% |
| 1% | €5.775.000 | +32% |
| 1% | €5.775.000 | +32% |
| 1% | €5.775.000 | +32% |
| 1.3% | €4.442.308 | +1.5% |
| 1.8% | €3.208.333 | -26.7% |
| 2.3% | €2.510.870 | -42.6% |
| 2.8% | €2.062.500 | -52.9% |
| 3.3% | €1.750.000 | -60% |
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
Detached villa in Arabian Ranches 3. Landscaping completed, single row. Vacant and ready to move in. Urgent sale due to corporate relocation.
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