Villa Jouri Hills — Cesión Urgente
Jouri Hills, Jumeirah Golf Estates, Dubai
OSINT 3D SKYLINE ENGINE
Villa Jouri Hills — Cesión Urgente
Investment Underwriting
Gross Yield
6.2%
€77.000/yr
Net Cap Rate
4.6%
NOI €57.750
Price / m²
€2273
550 m² total
5-Year IRR
6.3%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€487.843
Cash-on-Cash
4.2%
Monthly Rent
€6417
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.6% | €2.221.154 | +77.7% |
| 3.1% | €1.862.903 | +49% |
| 3.6% | €1.604.167 | +28.3% |
| 4.1% | €1.408.537 | +12.7% |
| 4.6% | €1.255.435 | +0.4% |
| 5.1% | €1.132.353 | -9.4% |
| 5.6% | €1.031.250 | -17.5% |
| 6.1% | €946.721 | -24.3% |
| 6.6% | €875.000 | -30% |
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 de arbitraje en Jumeirah Golf Estates. Activo con plan de pago 60/40 transferible. Handover Q2 2025. Vendedor acepta cesión directa de contrato sin penalización.
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
