Penthouse Dubai Marina (Final Exit Sale)
Dubai Marina, UAE
OSINT 3D SKYLINE ENGINE
Penthouse Dubai Marina (Final Exit Sale)
Investment Underwriting
Gross Yield
2.4%
€44.800/yr
Net Cap Rate
1.9%
NOI €34.944
Price / m²
€5781
320 m² total
5-Year IRR
4.3%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€469.377
Cash-on-Cash
1.7%
Monthly Rent
€3733
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €3.494.400 | +88.9% |
| 1% | €3.494.400 | +88.9% |
| 1% | €3.494.400 | +88.9% |
| 1.4% | €2.496.000 | +34.9% |
| 1.9% | €1.839.158 | -0.6% |
| 2.4% | €1.456.000 | -21.3% |
| 2.9% | €1.204.966 | -34.9% |
| 3.4% | €1.027.765 | -44.4% |
| 3.9% | €896.000 | -51.6% |
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
Oportunidad detectada en redes de expatriados. Venta forzada por salida del país antes de cierre de trimestre. Liquidación en efectivo o USDT aceptada. Bajo contrato de custodia institucional.
Features
Reservar Esta Propiedad
Depósito seguro • Confirmación inmediata
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Similar properties
