Dubai / Riyadh Area
Vista Satelital Premium
للبيع فيلا فخمة وراقية ومكتملة الخدمات بحي الزايدي تم البيع (Liquidación)
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.
فيلا ... غرفه نوم وصالون مع طقم ......
Depósito seguro • Confirmación inmediata
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Jouri Hills, Jumeirah Golf Estates, Dubai
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