Villa 5BR Al Helio 2 (Venta Directa)
Al Helio 2, Ajman
Initializing 3D Map
Investment Underwriting
Gross Yield
3.1%
€66.000/yr
Net Cap Rate
2.3%
NOI €49.500
Price / m²
€3909
550 m² total
5-Year IRR
4.6%
1.3x equity
Scenario Builder
Drag to adjust
5Y Total Return
€589.939
Cash-on-Cash
2.1%
Monthly Rent
€5500
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €4.950.000 | +130.2% |
| 1% | €4.950.000 | +130.2% |
| 1.3% | €3.807.692 | +77.1% |
| 1.8% | €2.750.000 | +27.9% |
| 2.3% | €2.152.174 | +0.1% |
| 2.8% | €1.767.857 | -17.8% |
| 3.3% | €1.500.000 | -30.2% |
| 3.8% | €1.302.632 | -39.4% |
| 4.3% | €1.151.163 | -46.5% |
Comparable Assets
Mirage Villa DAMAC Lagoons (5% Below OP)
DAMAC Lagoons, Dubai
للبيع فيلا فخمة وراقية ومكتملة الخدمات بحي الزايدي تم البيع (Distress Sale)
Al-Zaidi, Mecca (Saudi Arabia)
اثاث شقة للبيع للخروج النهائي الاحساء-الهفوف (Distress Sale)
Al-Hofuf, Al-Ahsa (Saudi Arabia)
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 5BR en Al Helio 2. Venta urgente directa del propietario incluyendo gastos de registro. Comunidad tranquila con alta plusvalía proyectada.
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
