Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai
OSINT 3D SKYLINE ENGINE
Jouri Hills Villa — Urgent Assignment
Investment Underwriting
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.
Beschreibung
Arbitrage opportunity in Jumeirah Golf Estates. Asset with transferable 60/40 payment plan. Q2 2025 handover. Seller accepts direct contract assignment without penalty.
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
