Jouri Hills, Jumeirah Golf Estates, Dubai
OSINT 3D SKYLINE ENGINE
Jouri Hills Villa — Urgent Assignment
Gross Yield
6.2%
€77.000/yr
Net Cap Rate
4.6%
NOI €57.750
Price / m²
€2273
550 m² total
5-Year IRR
6.3%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€487.843
Cash-on-Cash
4.2%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.6% | €2.221.154 | +77.7% |
| 3.1% | €1.862.903 | +49% |
| 3.6% | €1.604.167 | +28.3% |
| 4.1% | €1.408.537 | +12.7% |
| 4.6% | €1.255.435 | +0.4% |
| 5.1% | €1.132.353 | -9.4% |
| 5.6% | €1.031.250 | -17.5% |
| 6.1% | €946.721 | -24.3% |
| 6.6% | €875.000 | -30% |
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.
Arbitrage opportunity in Jumeirah Golf Estates. Asset with transferable 60/40 payment plan. Q2 2025 handover. Seller accepts direct contract assignment without penalty.
Sichere Anzahlung • Sofortige Bestätigung
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies