5BR Villa Al Helio 2 (Direct Sale)
Al Helio 2, Ajman
Initializing 3D Map
Investment Underwriting
Gross Yield
3.1%
€66.000/yr
Net Cap Rate
2.3%
NOI €49.500
Price / m²
€3909
550 m² total
5-Year IRR
4.6%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€589.939
Cash-on-Cash
2.1%
Monthly Rent
€5500
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €4.950.000 | +130.2% |
| 1% | €4.950.000 | +130.2% |
| 1.3% | €3.807.692 | +77.1% |
| 1.8% | €2.750.000 | +27.9% |
| 2.3% | €2.152.174 | +0.1% |
| 2.8% | €1.767.857 | -17.8% |
| 3.3% | €1.500.000 | -30.2% |
| 3.8% | €1.302.632 | -39.4% |
| 4.3% | €1.151.163 | -46.5% |
Comparable Assets
Mirage Villa DAMAC Lagoons (5% Below OP)
DAMAC Lagoons, Dubai
للبيع فيلا فخمة وراقية ومكتملة الخدمات بحي الزايدي تم البيع (Distress Sale)
Al-Zaidi, Mecca (Saudi Arabia)
اثاث شقة للبيع للخروج النهائي الاحساء-الهفوف (Distress Sale)
Al-Hofuf, Al-Ahsa (Saudi Arabia)
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
5BR villa in Al Helio 2. Urgent sale direct from owner including registration fees. Quiet community with high projected capital appreciation.
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