للبيع فيلا فخمة وراقية ومكتملة الخدمات بحي الزايدي تم البيع (Distress Sale)
Dubai / Riyadh Area
Vista Satelital Premium
للبيع فيلا فخمة وراقية ومكتملة الخدمات بحي الزايدي تم البيع (Distress Sale)
Investment Underwriting
Gross Yield
3.5%
€77.000/yr
Net Cap Rate
2.6%
NOI €57.750
Price / m²
€4000
550 m² total
5-Year IRR
4.8%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€639.153
Cash-on-Cash
2.4%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +162.5% |
| 1.1% | €5.250.000 | +138.6% |
| 1.6% | €3.609.375 | +64.1% |
| 2.1% | €2.750.000 | +25% |
| 2.6% | €2.221.154 | +1% |
| 3.1% | €1.862.903 | -15.3% |
| 3.6% | €1.604.167 | -27.1% |
| 4.1% | €1.408.537 | -36% |
| 4.6% | €1.255.435 | -42.9% |
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.
Description
Distressed asset detected via OSINT. High urgency liquidation due to regional relocation.
Features
Reserve This Property
Secure deposit • Instant confirmation
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Similar properties
Villas for Sale in Dubai Urgently (Distress Sale)
Jouri Hills, Jumeirah Golf Estates, Dubai
Urgent Properties for Sale in Dubai (Distress Sale)
Jouri Hills, Jumeirah Golf Estates, Dubai
4 Bedroom Villas for Sale in Dubai Urgently (Distress Sale)
Dubai / Riyadh Area