Villa Arabian Ranches 3 (Lista para Entrega)
Arabian Ranches 3, Dubai
OSINT 3D SKYLINE ENGINE
Villa Arabian Ranches 3 (Lista para Entrega)
Investment Underwriting
Gross Yield
1.8%
€77.000/yr
Net Cap Rate
1.3%
NOI €57.750
Price / m²
€7955
550 m² total
5-Year IRR
3.8%
1.2x equity
Scenario Builder
Drag to adjust
5Y Total Return
€985.574
Cash-on-Cash
1.2%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €5.775.000 | +32% |
| 1% | €5.775.000 | +32% |
| 1% | €5.775.000 | +32% |
| 1% | €5.775.000 | +32% |
| 1.3% | €4.442.308 | +1.5% |
| 1.8% | €3.208.333 | -26.7% |
| 2.3% | €2.510.870 | -42.6% |
| 2.8% | €2.062.500 | -52.9% |
| 3.3% | €1.750.000 | -60% |
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
Villa independiente en Arabian Ranches 3. Paisajismo completado, single row. Vacante y lista para mudanza. Venta urgente por relocación corporativa.
Features
Reservar Esta Propiedad
Depósito seguro • Confirmación inmediata
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Similar properties
Villa 5BR Jouri Hills (Handover Inmediato)
Jouri Hills, Jumeirah Golf Estates, Dubai
